UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark one)

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2021

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________to _________

Commission File Number 0-1665

KINGSTONE COMPANIES, INC.

(Exact name of registrant as specified in its charter)

Delaware		36-2476480
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

15 Joys Lane

Kingston, NY 12401
(Address of principal executive offices)

(845) 802-7900

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.01 par value per share	KINS	Nasdaq Capital Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer”, and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of ~~August 13,~~November 12, 2021, there were ~~10,564,299~~10,483,132 shares of the registrant’s common stock outstanding.

KINGSTONE COMPANIES, INC.

INDEX

			PAGE

PART I -— FINANCIAL INFORMATION			4
	Item 1 -—	Financial Statements	4
		Condensed Consolidated Balance Sheets at ~~June~~September 30, 2021 (Unaudited) and December 31, 2020	4
		Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the three months and ~~six~~nine months ended ~~June~~September 30, 2021 (Unaudited) and 2020 (Unaudited)	5
		Condensed Consolidated Statements of Stockholders’ Equity for the three months and ~~six~~nine months ended ~~June~~September 30, 2021 (Unaudited) and 2020 (Unaudited)	6-7
		Condensed Consolidated Statements of Cash Flows for the ~~six~~nine months ended ~~June~~September 30, 2021 (Unaudited) and 2020 (Unaudited)	8
		Notes to Condensed Consolidated Financial Statements (Unaudited)	9
	Item 2 -—	Management’s Discussion and Analysis of Financial Condition and Results of Operations	40
	Item 3 -—	Quantitative and Qualitative Disclosures About Market Risk	72
	Item 4 -—	Controls and Procedures	72

PART II -— OTHER INFORMATION			7374
	Item 1 -—	Legal Proceedings	7374
	Item 1A -—	Risk Factors	7374
	Item 2 -—	Unregistered Sales of Equity Securities and Use of Proceeds	7374
	Item 3 -—	Defaults Upon Senior Securities	7374
	Item 4 -—	Mine Safety Disclosures	73
~~Item 5 -~~	~~Other Information~~	73
~~Item 6 -~~	~~Exhibits~~	74
	~~Signatures~~ Item 5 —	Other Information	74
	Item 6 —	Exhibits	75
Signatures			76

Table of Contents

Forward-Looking Statements

This Quarterly Report contains forward‑looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The events described in forward‑looking statements contained in this Quarterly Report may not occur. Generally, these statements relate to business plans or strategies, projected or anticipated results or other consequences of our plans or strategies, projected or anticipated results from acquisitions to be made by us, or projections involving anticipated revenues, earnings, costs or other aspects of our operating results. The words “may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and “continue,” and their opposites and similar expressions are intended to identify forward‑looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based. Factors which may cause actual results and outcomes to differ materially from those contained in the forward-looking statements include, but are not limited to the risks and uncertainties discussed in Part I Item 1A (“Risk Factors”) of our Annual Report under “Factors That May Affect Future Results and Financial Condition” on Form 10-K for the year ended December 31, 2020 and Part II, Item 1A of this Quarterly Report.

Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward‑looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in these forward‑looking statements. We undertake no obligation to publicly update or revise any forward‑looking statements, whether from new information, future events or otherwise except as required by ~~law~~law.

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES	KINGSTONE COMPANIES, INC. AND SUBSIDIARIES							KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
									September 30,			December 31,
		June 30,			December 31,				2021			2020
		2021			2020				(unaudited)
		(unaudited)
Assets
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of $10,458,317 at June 30, 2021 and $8,194,824 at December 31, 2020)		$	9,822,799		$	7,368,815
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of $128,897,850 at June 30, 2021 and $145,045,584 at December 31, 2020)			137,916,652			157,549,272
Equity securities, at fair value (cost of $32,679,724 at June 30, 2021 and $32,571,166 at December 31, 2020)			36,317,931			34,413,313
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of
$9,699,504 at September 30, 2021 and $8,194,824 at December 31, 2020)									$	9,166,983		$	7,368,815
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of
$145,435,406 at September 30, 2021 and $145,045,584 at December 31, 2020)										153,289,242			157,549,272
Equity securities, at fair value (cost of $37,545,241 at September 30, 2021 and
$32,571,166 at December 31, 2020)										40,060,872			34,413,313
Other investments			6,983,057			3,518,626				7,379,111			3,518,626
Total investments			191,040,439			202,850,026				209,896,208			202,850,026
Cash and cash equivalents			43,059,747			19,463,742				36,108,088			19,463,742
Premiums receivable, net			10,719,732			11,819,639				11,309,319			11,819,639
Reinsurance receivables, net			28,192,924			45,460,729				22,962,014			45,460,729
Deferred policy acquisition costs			19,950,955			20,142,515				21,261,916			20,142,515
Intangible assets			500,000			500,000				500,000			500,000
Property and equipment, net			8,619,114			8,083,123				8,526,162			8,083,123
Other assets			10,617,258			9,262,493				9,662,834			9,262,493
Total assets		$	312,700,169		$	317,582,267			$	320,226,541		$	317,582,267

Liabilities
Loss and loss adjustment expense reserves		$	85,025,038		$	82,801,228			$	101,044,118		$	82,801,228
Unearned premiums			88,072,566			90,009,272				92,653,778			90,009,272
Advance premiums			5,242,684			2,660,354				5,325,514			2,660,354
Reinsurance balances payable			2,026,000			6,979,735				4,266,092			6,979,735
Deferred ceding commission revenue			84,588			93,519				87,846			93,519
Accounts payable, accrued expenses and other liabilities			8,535,418			8,433,233				8,700,342			8,433,233
Deferred income taxes, net			4,013,528			4,156,913				537,848			4,156,913
Long-term debt, net			29,735,701			29,647,611				29,779,746			29,647,611
Total liabilities			222,735,523			224,781,865				242,395,284			224,781,865

Commitments and Contingencies (Note 11)

Stockholders’ Equity
Stockholders' Equity
Preferred stock, $.01 par value; authorized 2,500,000 shares			0			0				0			0
Common stock, $.01 par value; authorized 20,000,000 shares; issued 11,944,220 shares at June 30, 2021 and 11,871,307 shares at December 31, 2020; outstanding 10,561,143 shares at June 30, 2021 and 10,616,815 shares at December 31, 2020			119,442			118,713
Common stock, $.01 par value; authorized 20,000,000 shares; issued 11,947,619 shares
at September 30, 2021 and 11,871,307 shares at December 31, 2020; outstanding
10,476,213 shares at September 30, 2021 and 10,616,815 shares at December 31, 2020										119,476			118,713
Capital in excess of par			71,567,797			70,769,165				72,025,035			70,769,165
Accumulated other comprehensive income			7,127,003			9,880,062				6,206,680			9,880,062
Retained earnings			16,086,337			15,928,345				5,047,547			15,928,345
			94,900,579			96,696,285				83,398,738			96,696,285
Treasury stock, at cost, 1,383,077 shares at June 30, 2021 and 1,254,492 shares at December 31, 2020			(4,935,933	)		(3,895,883	)
Total stockholders’ equity			89,964,646			92,800,402
Treasury stock, at cost, 1,471,406 shares at September 30, 2021
and 1,254,492 shares at December 31, 2020										(5,567,481	)		(3,895,883	)
Total stockholders' equity										77,831,257			92,800,402

Total liabilities and stockholders’ equity		$	312,700,169		$	317,582,267
Total liabilities and stockholders' equity									$	320,226,541		$	317,582,267

See accompanying notes to condensed consolidated financial statements.

Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES	KINGSTONE COMPANIES, INC. AND SUBSIDIARIES													KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Consdensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)														Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)
		For the Three Months Ended						For the Six Months Ended							For the Three Months Ended						For the Nine Months Ended
		June 30,						June 30,							September 30,						September 30,
		2021			2020			2021			2020				2021			2020			2021			2020

Revenues
Net premiums earned		$	35,436,426		$	26,636,856		$	70,025,644		$	53,578,306			$	36,803,251		$	27,521,081		$	106,828,895		$	81,099,387
Ceding commission revenue			45,741			3,480,214			44,676			7,311,313				(7,276	)		3,448,774			37,400			10,760,087
Net investment income			1,678,075			1,612,006			3,461,271			3,277,850				1,676,596			1,494,086			5,137,867			4,771,936
Net gains (losses) on investments			2,315,261			2,697,868			5,275,668			(3,746,550	)			204,534			2,107,876			5,480,202			(1,638,674	)
Other income			124,946			262,388			296,392			522,018				280,869			250,654			577,261			772,672
Total revenues			39,600,449			34,689,332			79,103,651			60,942,937				38,957,974			34,822,471			118,061,625			95,765,408

Expenses
Loss and loss adjustment expenses			20,759,210			12,813,631			43,319,882			29,199,452				35,740,235			20,117,975			79,060,117			49,317,427
Commission expense			8,285,341			7,760,540			16,509,180			15,616,467				8,201,935			8,036,298			24,711,115			23,652,765
Other underwriting expenses			6,692,920			6,325,472			13,159,962			13,087,264				6,562,743			6,346,846			19,722,705			19,434,110
Other operating expenses			933,272			1,089,135			2,285,578			2,326,030				855,499			1,038,453			3,141,077			3,364,483
Depreciation and amortization			837,654			673,160			1,659,994			1,360,254				820,091			710,181			2,480,085			2,070,435
Interest expense			456,545			456,545			913,090			913,090				456,545			456,545			1,369,635			1,369,635
Total expenses			37,964,942			29,118,483			77,847,686			62,502,557				52,637,048			36,706,298			130,484,734			99,208,855

Income (loss) before taxes			1,635,507			5,570,849			1,255,965			(1,559,620	)
Income tax expense (benefit)			312,146			962,659			243,701			(723,607	)
Net income (loss)			1,323,361			4,608,190			1,012,264			(836,013	)
Loss before taxes																(13,679,074	)		(1,883,827	)		(12,423,109	)		(3,443,447	)
Income tax benefit																(3,060,809	)		(655,971	)		(2,817,108	)		(1,379,578	)
Net loss																(10,618,265	)		(1,227,856	)		(9,606,001	)		(2,063,869	)

Other comprehensive income (loss), net of tax
Gross change in unrealized gains (losses) on available-for-sale-securities			1,074,164			10,887,611			(2,749,115	)		4,160,122
Other comprehensive (loss) income, net of tax
Gross change in unrealized (losses) gains
on available-for-sale-securities																(829,297	)		1,778,478			(3,578,413	)		5,938,600

Reclassification adjustment for (gains) losses included in net income (loss)			(341,474	)		148,495			(735,771	)		46,273
Net change in unrealized gains (losses)			732,690			11,036,106			(3,484,886	)		4,206,395
Income tax benefit (expense) related to items of other comprehensive income (loss)			(153,865	)		(2,317,582	)		731,827			(883,342	)
Other comprehensive income (loss), net of tax			578,825			8,718,524			(2,753,059	)		3,323,053
Reclassification adjustment for gains
included in net loss																(335,669	)		(606,969	)		(1,071,439	)		(560,696	)
Net change in unrealized (losses) gains																(1,164,966	)		1,171,509			(4,649,852	)		5,377,904
Income tax benefit (expense) related to items
of other comprehensive (loss) income																244,643			(246,017	)		976,470			(1,129,359	)
Other comprehensive (loss) income, net of tax																(920,323	)		925,492			(3,673,382	)		4,248,545

Comprehensive income (loss)		$	1,902,186		$	13,326,714		$	(1,740,795	)	$	2,487,040
Comprehensive (loss) income															$	(11,538,588	)	$	(302,364	)	$	(13,279,383	)	$	2,184,676

Earnings (loss) per common share:
Loss per common share:
Basic		$	0.12		$	0.43		$	0.09		$	(0.08	)		$	(1.01	)	$	(0.12	)	$	(0.90	)	$	(0.19	)
Diluted		$	0.12		$	0.43		$	0.09		$	(0.08	)		$	(1.01	)	$	(0.12	)	$	(0.90	)	$	(0.19	)

Weighted average common shares outstanding
Basic			10,670,831			10,733,354			10,673,550			10,770,598				10,523,515			10,673,077			10,622,988			10,737,853
Diluted			10,846,724			10,734,784			10,809,924			10,770,598				10,523,515			10,673,077			10,622,988			10,737,853

Dividends declared and paid per common share		$	0.0400		$	0.0400		$	0.0800		$	0.1025			$	0.0400		$	0.0400		$	0.1200		$	0.1425

~~See accompanying notes to condensed consolidated financial statements.~~

See accompanying notes to condensed consolidated financial statements.

Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders’ Equity (Unaudited)
Three months ended June 30, 2021 and 2020

Accumulated

Capital

Other

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained

Treasury Stock

Shares

Amount

Shares

Amount

of Par

Income (Loss)

Earnings

Shares

Amount

Total

Balance, April 1, 2020

-

$ 0

11,851,266

$ 118,512

$ 69,533,150

$ (626,601 )

$ 10,792,934

1,069,873

$ (2,955,276 )

76,862,719

Stock-based compensation

-

0

-

0

454,937

0

0

-

0

454,937

Vesting of restricted stock awards

-

0

22,030

220

(220 )

0

0

-

0

0

Shares deducted from restricted stock

awards for payment of withholding taxes

-

0

(7,042 )

(70 )

(36,318 )

0

-

-

0

(36,388 )
Acquisition of treasury stock

-

0

-

0

0

0

0

126,236

(559,064 )

(559,064 )
Dividends

-

0

-

0

0

0

(427,440 )

-

0

(427,440 )
Net income

-

0

-

0

0

0

4,608,190

-

0

4,608,190

Change in unrealized gains on available-

for-sale securities, net of tax

-

0

-

0

0

8,718,524

0

-

0

8,718,524

Balance, June 30, 2020

-

$ 0

11,866,254

$ 118,662

$ 69,951,549

$ 8,091,923

$ 14,973,684

1,196,109

$ (3,514,340 )

$ 89,621,478

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders' Equity (Unaudited)
Condensed Consolidated Statements of Stockholders' Equity (Unaudited)
Three months ended September 30, 2021 and 2020
Three months ended September 30, 2021 and 2020

Accumulated

Capital

Other

Accumulated

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained

Treasury Stock

Capital

Other

Shares

Amount

Shares

Amount

of Par

Income

Earnings

Shares

Amount

Total

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained

Treasury Stock

Balance, April 1, 2021

-

$ 0

11,935,321

$ 119,353

$ 71,116,917

$ 6,548,178

$ 15,190,031

1,262,527

$ (3,961,798 )

$ 89,012,681

Shares

Amount

Shares

Amount

of Par

Income

Earnings

Shares

Amount

Total

Balance, July 1, 2020

-

$ -

11,866,254

$ 118,662

$ 69,951,549

$ 8,091,923

$ 14,973,684

1,196,109

$ (3,514,340 )

89,621,478

Stock-based compensation

-

0

-

0

486,069

0

0

-

0

486,069

-

-

-

-

430,896

-

-

-

-

430,896

Vesting of restricted stock awards

-

0

13,201

132

(132 )

0

0

-

0

0

-

-

6,790

69

(69 )

-

-

-

0

0

Shares deducted from restricted stock

awards for payment of withholding taxes

-

0

(4,302 )

(43 )

(35,057 )

0

0

-

0

(35,100 )

-

0

(1,737 )

(18 )

(9,577 )

0

0

-

0

(9,595 )
Acquisition of treasury stock

-

0

-

0

0

0

0

120,550

(974,135 )

(974,135 )

-

0

-

0

0

0

0

-

0

0

Dividends

-

0

-

0

0

0

(427,055 )

-

0

(427,055 )

-

0

-

0

0

0

(426,990 )

-

0

(426,990 )
Net income

-

0

-

0

0

0

1,323,361

-

0

1,323,361

Net loss

-

0

-

0

0

0

(1,227,856 )

-

0

(1,227,856 )
Change in unrealized gains on available-

for-sale securities, net of tax

-

0

-

0

0

578,825

0

-

0

578,825

-

0

-

0

0

925,492

0

-

0

925,492

Balance, June 30, 2021

-

$ 0

11,944,220

$ 119,442

$ 71,567,797

$ 7,127,003

$ 16,086,337

1,383,077

$ (4,935,933 )

$ 89,964,646

Balance, September 30, 2020

-

$ 0

11,871,307

$ 118,713

$ 70,372,799

$ 9,017,415

$ 13,318,838

1,196,109

$ (3,514,340 )

$ 89,313,425

Accumulated

Capital

Other

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained

Treasury Stock

Shares

Amount

Shares

Amount

of Par

Income (Loss)

Earnings

Shares

Amount

Total

Balance, July 1, 2021

-

$ -

11,944,220

$ 119,442

$ 71,567,797

$ 7,127,003

$ 16,086,337

1,383,077

$ (4,935,933 )

$ 89,964,646

Stock-based compensation

-

-

-

-

466,658

-

-

-

-

466,658

Vesting of restricted stock awards

-

-

4,907

49

(49 )

-

-

-

-

-

Shares deducted from restricted stock

awards for payment of withholding taxes

-

-

(1,508 )

(15 )

(9,371 )

-

-

-

0

(9,386 )
Acquisition of treasury stock

-

0

-

0

0

0

0

88,329

(631,548 )

(631,548 )
Dividends

-

0

-

0

0

0

(420,525 )

-

0

(420,525 )
Net loss

-

0

-

0

0

0

(10,618,265 )

-

0

(10,618,265 )
Change in unrealized losses on available-

for-sale securities, net of tax

-

0

-

0

0

(920,323 )

0

-

0

(920,323 )
Balance, September 30, 2021

-

$ 0

11,947,619

$ 119,476

$ 72,025,035

$ 6,206,680

$ 5,047,547

1,471,406

$ (5,567,481 )

$ 77,831,257

See accompanying notes to condensed consolidated financial statements.

6
Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders’ Equity (Unaudited)
Six months ended June 30, 2021 and 2020

Condensed Consolidated Statements of Stockholders' Equity (Unaudited)
Condensed Consolidated Statements of Stockholders' Equity (Unaudited)
Nine months ended September 30, 2021 and 2020
Nine months ended September 30, 2021 and 2020

Accumulated

Accumulated

Capital

Other

Capital

Other

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained

Treasury Stock

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained

Treasury Stock

Shares

Amount

Shares

Amount

of Par

Income

Earnings

Shares

Amount

Total

Shares

Amount

Shares

Amount

of Par

Income

Earnings

Shares

Amount

Total

Balance, January 1, 2020

-

$ 0

11,824,889

$ 118,248

$ 69,133,918

$ 4,768,870

$ 16,913,097

1,027,439

$ (2,712,552 )

88,221,581

-

$ 0

11,824,889

$ 118,248

$ 69,133,918

$ 4,768,870

$ 16,913,097

1,027,439

$ (2,712,552 )

88,221,581

Stock-based compensation

-

0

-

0

942,387

0

0

-

0

942,387

-

0

-

0

1,373,283

0

0

-

0

1,373,283

Vesting of restricted stock awards

-

0

60,896

607

(607 )

0

0

-

0

0

-

0

67,686

676

(676 )

0

0

-

0

0

Shares deducted from restricted stock

awards for payment of withholding taxes

-

0

(19,531 )

(193 )

(124,149 )

0

0

-

0

(124,342 )

-

0

(21,268 )

(211 )

(133,726 )

0

0

-

0

(133,937 )
Acquisition of treasury stock

-

0

-

0

0

0

0

168,670

(801,788 )

(801,788 )

-

0

-

0

0

0

0

168,670

(801,788 )

(801,788 )
Dividends

-

0

-

0

0

0

(1,103,400 )

-

0

(1,103,400 )

-

0

-

0

0

0

(1,530,390 )

-

0

(1,530,390 )
Net loss

-

0

-

0

0

0

(836,013 )

-

0

(836,013 )

-

0

-

0

0

0

(2,063,869 )

-

0

(2,063,869 )
Change in unrealized gains on available-

for-sale securities, net of tax

-

0

-

0

0

3,323,053

0

-

0

3,323,053

-

0

-

0

0

4,248,545

0

-

0

4,248,545

Balance, June 30, 2020

-

$ 0

11,866,254

$ 118,662

$ 69,951,549

$ 8,091,923

$ 14,973,684

1,196,109

$ (3,514,340 )

$ 89,621,478

Balance, September 30, 2020

-

$ 0

11,871,307

$ 118,713

$ 70,372,799

$ 9,017,415

$ 13,318,838

1,196,109

$ (3,514,340 )

$ 89,313,425

Accumulated

Accumulated

Capital

Other

Capital

Other

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained

Treasury Stock

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained

Treasury Stock

Shares

Amount

Shares

Amount

of Par

Income

Earnings

Shares

Amount

Total

Shares

Amount

Shares

Amount

of Par

Income (Loss)

Earnings

Shares

Amount

Total

Balance, January 1, 2021

-

$ 0

11,871,307

$ 118,713

$ 70,769,165

$ 9,880,062

$ 15,928,345

1,254,492

$ (3,895,883 )

$ 92,800,402

-

$ -

11,871,307

$ 118,713

$ 70,769,165

$ 9,880,062

$ 15,928,345

1,254,492

$ (3,895,883 )

$ 92,800,402

Stock-based compensation

-

0

-

0

981,067

0

0

-

0

981,067

-

-

-

-

1,447,725

-

-

-

0

1,447,725

Vesting of restricted stock awards

-

0

99,123

991

(991 )

0

0

-

0

0

-

0

104,030

1,040

(1,040 )

0

0

-

0

0

Shares deducted from restricted stock

awards for payment of withholding taxes

-

0

(26,210 )

(262 )

(181,444 )

0

0

-

0

(181,706 )

-

0

(27,718 )

(277 )

(190,815 )

0

0

-

0

(191,092 )
Acquisition of treasury stock

-

0

-

0

0

0

0

128,585

(1,040,050 )

(1,040,050 )

-

0

-

0

0

0

0

216,914

(1,671,598 )

(1,671,598 )
Dividends

-

0

-

0

0

0

(854,272 )

-

-

(854,272 )

-

0

-

0

0

0

(1,274,797 )

-

0

(1,274,797 )
Net income

-

0

-

0

0

0

1,012,264

-

0

1,012,264

Net loss

-

0

-

0

0

0

(9,606,001 )

-

0

(9,606,001 )
Change in unrealized losses on available-

for-sale securities, net of tax

-

0

-

0

0

(2,753,059 )

0

-

0

(2,753,059 )

-

0

-

0

0

(3,673,382 )

0

-

0

(3,673,382 )
Balance, June 30, 2021

-

$ 0

11,944,220

$ 119,442

$ 71,567,797

$ 7,127,003

$ 16,086,337

1,383,077

$ (4,935,933 )

$ 89,964,646

Balance, September 30, 2021

-

$ 0

11,947,619

$ 119,476

$ 72,025,035

$ 6,206,680

$ 5,047,547

1,471,406

$ (5,567,481 )

$ 77,831,257

See accompanying notes to condensed consolidated financial statements.

7
Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

Six months ended June 30,

2021

2020

Nine months ended September 30,

2021

2020

Cash flows from operating activities:

Net income (loss)

$ 1,012,264

$ (836,013 )
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities:

Net loss

$ (9,606,001 )

$ (2,063,869 )
Adjustments to reconcile net loss to net cash flows provided by (used in)

operating activities:

Net gains on sale of investments

(1,844,257 )

(275,158 )

(2,793,522 )

(857,650 )
Net unrealized (gains) losses on equity investments

(1,924,072 )

3,979,115

Net unrealized (gains) losses of other investments

(1,507,339 )

42,593

Net unrealized gains on equity investments

(592,397 )

2,740,489

Net unrealized gains of other investments

(2,094,283 )

(244,165 )
Depreciation and amortization

1,659,994

1,360,254

2,480,085

2,070,435

Bad debts

128,518

46,440

Bad debt expense

150,024

70,666

Amortization of bond premium, net

107,068

302,279

165,413

518,146

Amortization of discount and issuance costs on long-term debt

88,090

88,090

132,135

132,135

Stock-based compensation

981,067

942,387

1,447,725

1,373,283

Deferred income tax expense

588,442

1,017,179

Deferred income tax (benefit) expense

(2,642,595 )

1,154,475

(Increase) decrease in operating assets:

Premiums receivable, net

971,389

(679,568 )

360,296

(1,247,963 )
Reinsurance receivables, net

17,267,805

(491,783 )

22,498,715

(14,778,870 )
Deferred policy acquisition costs

191,560

1,112,036

(1,119,401 )

718,053

Other assets

(1,365,167 )

(1,609,499 )

(406,756 )

(2,010,253 )
Increase (decrease) in operating liabilities:

Loss and loss adjustment expense reserves

2,223,810

(3,890,252 )

18,242,890

4,480,413

Unearned premiums

(1,936,706 )

(5,376,958 )

2,644,506

(2,215,602 )
Advance premiums

2,582,330

1,408,269

2,665,160

1,727,744

Reinsurance balances payable

(4,953,735 )

(6,247,621 )

(2,713,643 )

(1,652,075 )
Deferred ceding commission revenue

(8,931 )

(756,824 )

(5,673 )

(528,256 )
Accounts payable, accrued expenses and other liabilities

102,185

(116,404 )

267,109

1,147,858

Net cash flows provided by (used in) operating activities

14,364,315

(9,981,438 )

29,079,787

(9,465,006 )

Cash flows from investing activities:

Purchase - fixed-maturity securities held-to-maturity

(3,111,381 )

(4,041,750 )

(3,175,686 )

(4,041,750 )
Purchase - fixed-maturity securities available-for-sale

(5,424,374 )

(12,447,259 )

(32,753,786 )

(12,447,259 )
Purchase - equity securities

(8,431,047 )

(8,290,221 )

(17,834,076 )

(15,614,675 )
Purchase - other investments

(2,000,000 )

0

(2,000,000 )

0

Sale or maturity - fixed-maturity securities held-to-maturity

625,000

0

Redemption - fixed-maturity securities held-to-maturity

1,312,500

500,000

Sale or maturity - fixed-maturity securities available-for-sale

22,276,142

19,174,048

33,335,036

29,666,158

Sale - equity securities

9,569,363

6,479,813

14,507,384

8,103,697

Sale - real estate partnership

233,798

0

Acquisition of property and equipment

(2,195,985 )

(1,101,416 )

(2,923,124 )

(2,238,432 )
Net cash flows provided by (used in) investing activities

11,307,718

(226,785 )
Net cash flows (used in) provided by investing activities

(9,297,954 )

3,927,739

Cash flows from financing activities:

Withholding taxes paid on vested retricted stock awards

(181,706 )

(124,342 )

(191,092 )

(133,937 )
Purchase of treasury stock

(1,040,050 )

(801,788 )

(1,671,598 )

(801,788 )
Dividends paid

(854,272 )

(1,103,400 )

(1,274,797 )

(1,530,390 )
Net cash flows used in financing activities

(2,076,028 )

(2,029,530 )

(3,137,487 )

(2,466,115 )

Increase (decrease) in cash and cash equivalents

$ 23,596,005

$ (12,237,753 )

$ 16,644,346

$ (8,003,382 )
Cash and cash equivalents, beginning of period

19,463,742

32,391,485

19,463,742

32,391,485

Cash and cash equivalents, end of period

$ 43,059,747

$ 20,153,732

$ 36,108,088

$ 24,388,103

Supplemental disclosures of cash flow information:

Cash paid for income taxes

$ 0

$ 0

$ 0

$ 388,000

Cash paid for interest

$ 825,000

$ 825,000

$ 825,000

$ 825,000


~~See accompanying notes to condensed consolidated financial statements.~~
See accompanying notes to condensed consolidated financial statements.

8
Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

Note 1 - Nature of Business and Basis of Presentation

Kingstone Companies, Inc. (referred to herein as ~~“Kingstone”~~"Kingstone" or the “Company”), through ~~the~~its wholly owned subsidiary, Kingstone Insurance Company (“KICO”), underwrites property and casualty insurance exclusively through retail and wholesale agents and brokers. KICO is a licensed insurance company in the States of New York, New Jersey, Rhode Island, Massachusetts, Pennsylvania, Connecticut, Maine and New Hampshire. KICO is currently offering its property and casualty insurance products in New York, New Jersey, Rhode Island, Massachusetts, and Connecticut. Although New Jersey, Rhode Island, Massachusetts and Connecticut continue to be growing markets for the Company, ~~79.8%~~79.4% and ~~76.3%~~77.5% of KICO’s direct written premiums for the three months and ~~six~~nine months ended ~~June~~September 30, 2021, respectively, came from the New York policies. Kingstone, through its wholly owned subsidiary, Cosi Agency, Inc. (“Cosi”), a multi-state licensed general agency, accesses alternate forms of distribution outside of the independent agent and broker network, through which KICO currently distributes its various products.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). The principles for condensed interim financial information do not require the inclusion of all the information and footnotes required by GAAP for complete financial statements. Therefore, these condensed consolidated financial statements should be read in conjunction with the consolidated financial statements as of and for the year ended December 31, 2020 and notes thereto included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on March 31, 2021. The accompanying condensed consolidated financial statements have not been audited by an independent registered public accounting firm in accordance with standards of the Public Company Accounting Oversight Board (United States) but, in the opinion of management, such financial statements include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the Company’s financial position and results of operations. The results of operations for the ~~six~~nine months ended ~~June~~September 30, 2021 may not be indicative of the results that may be expected for the year ending December 31, 2021.

Certain prior year balances were reclassified to conform with the current year presentation.

Note 2 -– Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates and assumptions, which include the reserves for losses and loss adjustment expenses, and are subject to estimation errors due to the inherent uncertainty in projecting ultimate claim amounts that will be reported and settled over a period of many years. In addition, estimates and assumptions associated with receivables under reinsurance contracts related to contingent ceding commission revenue require judgments by management. On an ongoing basis, management reevaluates its assumptions and the methods for calculating these estimates. Actual results may differ significantly from the estimates and assumptions used in preparing the consolidated financial statements.

9
Table of Contents

Principles of Consolidation

The accompanying condensed consolidated financial statements consist of Kingstone and its following wholly owned subsidiaries: (1) KICO and its wholly owned subsidiaries, CMIC Properties, Inc. (“Properties”) and 15 Joys Lane, LLC (“15 Joys Lane”), which together own the land and building from which KICO operates, and (2) Cosi. All significant intercompany account balances and transactions have been eliminated in consolidation.

Accounting Changes

In December 2019, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2019-12, Income Taxes - Simplifying the Accounting for Income Taxes (“ASU 2019-12”). Among other items, the amendments in ASU 2019-12 simplify the accounting treatment of tax law changes and year-to-date losses in interim periods. An entity generally recognizes the effects of a change in tax law in the period of enactment; however, there is an exception for tax laws with delayed effective dates. Under current guidance, an entity may not adjust its annual effective tax rate for a tax law change until the period in which the law is effective. This exception was removed under ASU 2019-12, thereby providing that all effects of a tax law change are recognized in the period of enactment, including adjustment of the estimated annual effective tax rate. Regarding year-to-date losses in interim periods, an entity is required to estimate its annual effective tax rate for the full fiscal year at the end of each interim period and use that rate to calculate its income taxes on a year-to-date basis. However, current guidance provides an exception that when a loss in an interim period exceeds the anticipated loss for the year, the income tax benefit is limited to the amount that would be recognized if the year-to-date loss were the anticipated loss for the full year. ASU 2019-12 removes this exception and provides that, in this situation, an entity would compute its income tax benefit at each interim period based on its estimated annual effective tax rate. ASU 2019-12 is effective for fiscal years beginning after December 15, 2020, including interim periods within those annual periods. The Company adopted this ASU as of January 1, 2021, and it did not have a material impact on ~~our~~the Company's condensed consolidated financial statements.

Accounting Pronouncements

In June 2016, the FASB issued ASU 2016-13 - Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). The revised accounting guidance requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts and requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, ASU 2016-13 amends the accounting for credit losses of available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016-13 will be effective for the Company on January 1, 2023. The Company is currently evaluating the effect the updated guidance will have on its condensed consolidated financial statements.

The Company has determined that all other recently issued accounting pronouncements will not have a material impact on its consolidated financial position, results of operations and cash flows, or do not apply to its operations.

10
Table of Contents

Note 3 - Investments

Fixed-Maturity Securities

The amortized cost, estimated fair value, and unrealized gains and losses on investments in fixed-maturity securities classified as available-for-sale as of ~~June~~September 30, 2021 and December 31, 2020 are summarized as follows:

June 30, 2021

Gross Unrealized Losses

Cost or
Amortized

Gross
Unrealized

Less
than 12

More
than 12

Estimated
Fair

Net
Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

Fixed-Maturity Securities:

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ 2,008,936

$ 11,844

$ 0

$ 0

$ 2,020,780

$ 11,844

Political subdivisions of States, Territories and Possessions

8,587,648

275,691

(32,208 )

0

8,831,131

243,483

Corporate and other bonds Industrial and miscellaneous

97,021,903

8,314,462

(16,838 )

0

105,319,527

8,297,624

Residential mortgage and other asset backed securities (1)

21,279,363

546,118

(2,560 )

(77,707 )

21,745,214

465,851

Total

$ 128,897,850

$ 9,148,115

$ (51,606 )

$ (77,707 )

$ 137,916,652

$ 9,018,802

September 30, 2021

Cost or

Gross

Gross Unrealized Losses

Estimated

Net

Amortized

Unrealized

Less than 12

More than 12

Fair

Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

Fixed-Maturity Securities:

U.S. Treasury securities and

obligations of U.S. government

corporations and agencies

$ 2,002,935

$ 3,945

$ 0

$ 0

$ 2,006,880

$ 3,945

Political subdivisions of States,

Territories and Possessions

14,384,428

259,721

(89,844 )

0

14,554,305

169,877

Corporate and other bonds

Industrial and miscellaneous

88,059,505

7,391,053

(27,577 )

0

95,422,981

7,363,476

Residential mortgage and other

asset backed securities

40,988,538

561,035

(243,639 )

(858 )

41,305,076

316,538

Total

$ 145,435,406

$ 8,215,754

$ (361,060 )

$ (858 )

$ 153,289,242

$ 7,853,836

~~(1)~~
KICO has placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership in the Federal Home Loan Bank of New York (“FHLBNY”) (see Note 7). The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHLBNY credit line. As of June 30, 2021, the estimated fair value of the eligible investments was approximately $10,837,000. KICO will retain all rights regarding all securities if pledged as collateral. As of June 30, 2021, there was no outstanding balance on the FHLBNY credit line.
11
~~Table of Contents~~

December 31, 2020

Gross Unrealized Losses

Cost or
Amortized

Gross
Unrealized

Less
than 12

More
than 12

Estimated
Fair

Net
Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

Fixed-Maturity Securities:

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ 3,020,710

$ 29,190

$ 0

$ 0

$ 3,049,900

$ 29,190

Political subdivisions of States, Territories and Possessions

5,287,561

355,541

0

0

$ 5,643,102

355,541

Corporate and other bonds Industrial and miscellaneous

108,573,422

11,634,123

(13,216 )

0

$ 120,194,329

11,620,907

Residential mortgage and other asset backed securities (1)

28,163,891

617,368

(7,371 )

(111,947 )

$ 28,661,941

498,050

Total

$ 145,045,584

$ 12,636,222

$ (20,587 )

$ (111,947 )

$ 157,549,272

$ 12,503,688

December 31, 2020

Cost or

Gross

Gross Unrealized Losses

Estimated

Net

Amortized

Unrealized

Less than 12

More than 12

Fair

Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

Fixed-Maturity Securities:

U.S. Treasury securities and

obligations of U.S. government

corporations and agencies

$ 3,020,710

$ 29,190

$ 0

$ 0

$ 3,049,900

$ 29,190

Political subdivisions of States,

Territories and Possessions

5,287,561

355,541

0

0

$ 5,643,102

355,541

Corporate and other bonds

Industrial and miscellaneous

108,573,422

11,634,123

(13,216 )

0

$ 120,194,329

11,620,907

Residential mortgage and other

asset backed securities (1)

28,163,891

617,368

(7,371 )

(111,947 )

$ 28,661,941

498,050

Total

$ 145,045,584

$ 12,636,222

$ (20,587 )

$ (111,947 )

$ 157,549,272

$ 12,503,688

(1)
KICO placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership in the Federal Home Loan Bank of New York ~~(“FHLBNY”~~("FHLBNY") (see Note 7). The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHLBNY credit line. As of September 30, 2021 KICO did not have any securities pledged as collateral. As of December 31, 2020, the estimated fair value of the eligible investments was approximately $11,391,000. KICO will retain all rights regarding all securities if pledged as collateral. As of December 31, 2020, there was no outstanding balance on the FHLBNY credit line.

11
Table of Contents
A summary of the amortized cost and estimated fair value of the Company’s investments in available-for-sale fixed-maturity securities by contractual maturity as of ~~June~~September 30, 2021 and December 31, 2020 is shown below:

June 30, 2021

December 31, 2020

September 30, 2021

December 31, 2020

Amortized

Estimated

Amortized

Estimated

Amortized

Estimated

Amortized

Estimated

Remaining Time to Maturity

Cost

Fair Value

Cost

Fair Value

Cost

Fair Value

Cost

Fair Value

Less than one year

$ 7,198,128

$ 7,263,139

$ 8,559,005

$ 8,668,064

$ 4,161,386

$ 4,184,568

$ 8,559,005

$ 8,668,064

One to five years

43,761,291

47,227,835

44,137,567

47,745,430

40,877,043

43,947,314

44,137,567

47,745,430

Five to ten years

44,705,071

49,293,510

55,508,712

63,159,775

42,375,537

46,545,324

55,508,712

63,159,775

More than 10 years

11,953,997

12,386,954

8,676,409

9,314,062

17,032,902

17,306,960

8,676,409

9,314,062

Residential mortgage and other asset backed securities

21,279,363

21,745,214

28,163,891

28,661,941

40,988,538

41,305,076

28,163,891

28,661,941

Total

$ 128,897,850

$ 137,916,652

$ 145,045,584

$ 157,549,272

$ 145,435,406

$ 153,289,242

$ 145,045,584

$ 157,549,272

The actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without penalties.
Equity Securities
The cost and estimated fair value of, and gross unrealized gains and losses on, investments in equity securities as of September 30, 2021 and December 31, 2020 are as follows:

September 30, 2021

Gross

Gross

Estimated

Category

Cost

Gains

Losses

Fair Value

Equity Securities:

Preferred stocks

$ 21,934,910

$ 1,123,310

$ (157,431 )

$ 22,900,789

Common stocks

and exchange traded funds

15,610,331

1,620,343

(70,591 )

17,160,083

Total

$ 37,545,241

$ 2,743,653

$ (228,022 )

$ 40,060,872

December 31, 2020

Gross

Gross

Estimated

Category

Cost

Gains

Losses

Fair Value

Equity Securities:

Preferred stocks

$ 18,097,942

$ 853,277

$ (426,942 )

$ 18,524,277

Common stocks

and exchange traded funds

14,473,224

1,820,512

(404,700 )

15,889,036

Total

$ 32,571,166

$ 2,673,789

$ (831,642 )

$ 34,413,313

Other Investments
The cost and estimated fair value of, and gross gains on, the Company’s other investments as of September 30, 2021 and December 31, 2020 are as follows:

September 30, 2021

December 31, 2020

Gross

Estimated

Gross

Estimated

Category

Cost

Gains

Fair Value

Cost

Gains

Fair Value

Other Investments:

Hedge fund

$ 3,999,381

$ 3,379,730

$ 7,379,111

$ 1,999,381

$ 1,369,245

$ 3,368,626

Real estate limited partnership

0

0

0

150,000

0

150,000

Total

$ 3,999,381

$ 3,379,730

$ 7,379,111

$ 2,149,381

$ 1,369,245

$ 3,518,626

Held-to-Maturity Securities

The cost or amortized cost and estimated fair value of, and unrealized gross gains and losses on, investments in held-to-maturity fixed-maturity securities as of September 30, 2021 and December 31, 2020 are summarized as follows:

September 30, 2021

Cost or

Gross

Gross Unrealized Losses

Estimated

Net

Amortized

Unrealized

Less than 12

More than 12

Fair

Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

Held-to-Maturity Securities:

U.S. Treasury securities

$ 729,630

$ 210,466

$ -

$ 0

$ 940,096

$ 210,466

Political subdivisions of States,

Territories and Possessions

998,296

29,744

0

0

1,028,040

29,744

Exchange traded debt

304,111

0

(16,611 )

287,500

(16,611 )

Corporate and other bonds

Industrial and miscellaneous

7,134,946

315,285

(6,363 )

0

7,443,868

308,922

Total

$ 9,166,983

$ 555,495

$ (22,974 )

$ 0

$ 9,699,504

$ 532,521

12
Table of Contents

December 31, 2020

Cost or

Gross

Gross Unrealized Losses

Estimated

Net

Amortized

Unrealized

Less than 12

More than 12

Fair

Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

Held-to-Maturity Securities:

U.S. Treasury securities

$ 729,595

$ 319,714

$ 0

$ 0

$ 1,049,309

$ 319,714

Political subdivisions of States,

Territories and Possessions

998,428

50,917

0

0

1,049,345

50,917

Corporate and other bonds

Industrial and miscellaneous

5,640,792

455,378

0

0

6,096,170

455,378

Total

$ 7,368,815

$ 826,009

$ 0

$ 0

$ 8,194,824

$ 826,009

Held-to-maturity U.S. Treasury securities are held in trust pursuant to various states’ minimum funds requirements.
A summary of the amortized cost and estimated fair value of the Company’s investments in held-to-maturity securities by contractual maturity as of September 30, 2021 and December 31, 2020 is shown below:

September 30, 2021

December 31, 2020

Amortized

Estimated

Amortized

Estimated

Remaining Time to Maturity

Cost

Fair Value

Cost

Fair Value

Less than one year

$ 1,394,102

$ 1,420,414

$ 0

$ 0

One to five years

1,205,500

1,301,973

2,598,193

2,777,936

Five to ten years

1,511,072

1,686,289

1,502,603

1,727,316

More than 10 years

5,056,309

5,290,828

3,268,019

3,689,572

Total

$ 9,166,983

$ 9,699,504

$ 7,368,815

$ 8,194,824

The actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without penalties.

12
~~Table of Contents~~
~~Equity Securities~~
~~The cost and estimated fair value of, and gross unrealized gains and losses on, investments in equity securities as of June 30, 2021 and December 31, 2020 are as follows:~~

June 30, 2021

Gross

Gross

Estimated

Category

Cost

Gains

Losses

Fair Value

Equity Securities:

Preferred stocks

$ 18,344,078

$ 1,626,038

$ (87,248 )

$ 19,882,868

Common stocks, mutual funds, and exchange traded funds

14,335,646

2,120,909

(21,492 )

16,435,063

Total

$ 32,679,724

$ 3,746,947

$ (108,740 )

$ 36,317,931

December 31, 2020

Gross

Gross

Estimated

Category

Cost

Gains

Losses

Fair Value

Equity Securities:

Preferred stocks

$ 18,097,942

$ 853,277

$ (426,942 )

$ 18,524,277

Common stocks, mutual funds, and exchange traded funds

14,473,224

1,820,512

(404,700 )

15,889,036

Total

$ 32,571,166

$ 2,673,789

$ (831,642 )

$ 34,413,313

~~Other Investments~~
~~The cost and estimated fair value of, and gross gains on, the Company’s other investments as of June 30, 2021 and December 31, 2020 are as follows:~~

June 30, 2021

December 31, 2020

Gross

Estimated

Gross

Estimated

Category

Cost

Gains

Fair Value

Cost

Gains

Fair Value

Other Investments:

Hedge fund

$ 3,999,381

$ 2,876,584

$ 6,875,965

$ 1,999,381

$ 1,369,245

$ 3,368,626

Real estate limited partnership

107,092

0

107,092

150,000

0

150,000

Total

$ 4,106,473

$ 2,876,584

$ 6,983,057

$ 2,149,381

$ 1,369,245

$ 3,518,626

13
Table of Contents
~~Held-to-Maturity Securities~~

The cost or amortized cost and estimated fair value of, and unrealized gross gains and losses on, investments in held-to-maturity fixed-maturity securities as of June 30, 2021 and December 31, 2020 are summarized as follows:

June 30, 2021

Gross Unrealized Losses

Cost or
Amortized

Gross
Unrealized

Less
than 12

More
than 12

Estimated
Fair

Net
Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

Held-to-Maturity Securities:

U.S. Treasury securities

$ 729,618

$ 211,439

$ 0

$ 0

$ 941,057

$ 211,439

Political subdivisions of States, Territories and Possessions

998,336

36,789

0

0

1,035,125

36,789

Exchange traded debt

949,142

35,289

(1,684 )

0

982,747

33,605

Corporate and other bonds Industrial and miscellaneous

7,145,703

358,265

(4,580 )

0

7,499,388

353,685

Total

$ 9,822,799

$ 641,782

$ (6,264 )

$ 0

$ 10,458,317

$ 635,518

December 31, 2020

Cost or

Gross

Gross Unrealized Losses

Estimated

Net

Amortized

Unrealized

Less than 12

More than 12

Fair

Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

Held-to-Maturity Securities:

U.S. Treasury securities

$ 729,595

$ 319,714

$ 0

$ 0

$ 1,049,309

$ 319,714

Political subdivisions of States, Territories and Possessions

998,428

50,917

0

0

1,049,345

50,917

Corporate and other bonds Industrial and miscellaneous

5,640,792

455,378

0

0

6,096,170

455,378

Total

$ 7,368,815

$ 826,009

$ 0

$ 0

$ 8,194,824

$ 826,009

~~Held-to-maturity U.S. Treasury securities are held in trust pursuant to various states’ minimum funds requirements.~~
14
~~Table of Contents~~
~~A summary of the amortized cost and estimated fair value of the Company’s investments in held-to-maturity securities by contractual maturity as of June 30, 2021 and December 31, 2020 is shown below:~~

June 30, 2021

December 31, 2020

Amortized

Estimated

Amortized

Estimated

Remaining Time to Maturity

Cost

Fair Value

Cost

Fair Value

Less than one year

$ 899,352

$ 916,678

$ 0

$ 0

One to five years

1,699,763

1,822,853

2,598,193

2,777,936

Five to ten years

1,508,198

1,701,590

1,502,603

1,727,316

More than 10 years

5,715,486

6,017,196

3,268,019

3,689,572

Total

$ 9,822,799

$ 10,458,317

$ 7,368,815

$ 8,194,824

~~The actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without penalties.~~

Investment Income

Major categories of the Company’s net investment income are summarized as follows:

Three months ended

Six months ended

Three months ended

Nine months ended

June 30,

June 30,

September 30,

September 30,

2021

2020

2021

2020

2021

2020

2021

2020

Income:

Fixed-maturity securities

$ 1,459,342

$ 1,394,284

$ 2,950,469

$ 2,841,771

$ 1,288,277

$ 1,264,633

$ 4,238,746

$ 4,106,404

Equity securities

351,100

243,344

708,411

496,868

436,833

290,834

1,145,244

787,702

Cash and cash equivalents

634

43,936

1,558

88,159

9,636

1,834

11,194

89,993

Other investments

(42,908 )

0

(42,908 )

0

42,908

0

0

Total

1,768,168

1,681,564

3,617,530

3,426,798

1,777,654

1,557,301

5,395,184

4,984,099

Expenses:

Investment expenses

90,093

69,558

156,259

148,948

101,058

63,215

257,317

212,163

Net investment income

$ 1,678,075

$ 1,612,006

$ 3,461,271

$ 3,277,850

$ 1,676,596

$ 1,494,086

$ 5,137,867

$ 4,771,936

Proceeds from the redemption of fixed-maturity securities held-to-maturity were ~~$625,000~~$1,312,500 for the ~~six month~~nine months ended ~~June~~September 30, 2021 and ~~$-0-~~$500,000 for the ~~six~~nine months ended ~~June~~September 30, 2020.

Proceeds from the sale or maturity of fixed-maturity securities available-for-sale were ~~$22,276,142~~$33,335,036 and ~~$19,174,048 for~~$29,666,158for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively.

Proceeds from the sale of equity securities were ~~$9,569,363 and $6,479,813 for~~$14,507,384and $8,103,697for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively.

1514
Table of Contents

The Company’s net gains (losses) on investments are summarized as follows:

Three months ended

Six months ended

Three months ended

Nine months ended

June 30,

June 30,

September 30,

September 30,

2021

2020

2021

2020

2021

2020

2021

2020

Realized Gains (Losses)

Fixed-maturity securities:

Gross realized gains

$ 367,756

$ 16,087

$ 777,296

$ 252,577

$ 343,773

$ 714,162

$ 1,121,068

$ 864,814

Gross realized losses

(26,255 )

(164,582 )

(41,499 )

(196,925 )

(8,103 )

(107,193 )

(49,601 )

(304,118 )

341,501

(148,495 )

735,797

55,652

335,670

606,969

1,071,467

560,696

Equity securities:

Gross realized gains

442,798

125,310

1,375,948

444,671

639,626

199,439

2,015,574

644,111

Gross realized losses

(67,276 )

(11,350 )

(267,488 )

(225,165 )

(26,031 )

(209,069 )

(293,519 )

(449,916 )

375,522

113,960

1,108,460

219,506

613,595

(9,630 )

1,722,055

194,195

Net realized gains (losses)

717,023

(34,535 )

1,844,257

275,158

Other investments:

Gross realized gains

83,798

0

83,798

0

Gross realized losses

0

0

-

0

83,798

0

83,798

0

Net realized gains

1,033,063

597,339

2,877,320

754,891

Unrealized Gains (Losses)

Equity securities:

Gross gains

920,863

2,177,605

1,924,072

0

(1,331,675 )

1,223,779

592,397

0

Gross losses

0

0

(3,979,115 )

-

(2,637,730 )

920,863

2,177,605

1,924,072

(3,979,115 )

(1,331,675 )

1,223,779

592,397

(2,637,730 )

Other investments:

Gross gains

677,375

554,798

1,507,339

0

503,146

286,758

2,010,485

244,165

Gross losses

0

0

0

(42,593 )

0

0

0

0

677,375

554,798

1,507,339

(42,593 )

503,146

286,758

2,010,485

244,165

Net unrealized gains (losses)

1,598,238

2,732,403

3,431,411

(4,021,708 )

(828,529 )

1,510,537

2,602,882

(2,393,565 )

Net gains (losses) on investments

$ 2,315,261

$ 2,697,868

$ 5,275,668

$ (3,746,550 )

$ 204,534

$ 2,107,876

$ 5,480,202

$ (1,638,674 )

Impairment Review

Impairment of investment securities results in a charge to operations when a market decline below cost is deemed to be other-than-temporary. The Company regularly reviews its fixed-maturity securities to evaluate the necessity of recording impairment losses for other-than-temporary declines in the estimated fair value of investments. In evaluating potential impairment, GAAP specifies (i) if the Company does not have the intent to sell a debt security prior to recovery and (ii) it is more likely than not that it will not have to sell the debt security prior to recovery, the security would not be considered other-than-temporarily impaired unless there is a credit loss. When the Company does not intend to sell the security and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis, it will recognize the credit component of an other-than-temporary impairment (“OTTI”) of a debt security in earnings and the remaining portion in comprehensive income (loss). The credit loss component recognized in earnings is identified as the amount of principal cash flows not expected to be received over the remaining term of the security based on cash flow projections. For held-to-maturity fixed-maturity securities, the amount of OTTI recorded in comprehensive income (loss) for the noncredit portion of a previous OTTI is amortized prospectively over the remaining life of the security based on timing of future estimated cash flows of the security.

1615
Table of Contents

OTTI losses are recorded in the consolidated statements of operations and comprehensive income (loss) as net realized losses on investments and result in a permanent reduction of the cost basis of the underlying investment. The determination of OTTI is a subjective process and different judgments and assumptions could affect the timing of loss realization. At ~~June~~September 30, 2021 and December 31, 2020, there were 1525 and 16 fixed-maturity securities, respectively, that accounted for the gross unrealized losses. The Company determined that none of the unrealized losses were deemed to be OTTI for its portfolio of investments for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020. Significant factors influencing the Company’s determination that unrealized losses were temporary included the magnitude of the unrealized losses in relation to each security’s cost, the nature of the investment and management’s intent and ability to hold the investment for a period of time sufficient to allow for an anticipated recovery of estimated fair value to the Company’s cost basis.

The Company held available-for-sale securities with unrealized losses representing declines that were considered temporary at ~~June~~September 30, 2021 as follows:

June 30, 2021

Less than 12 months

12 months or more

Total

Estimated

No. of

Estimated

No. of

Estimated

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ 0

$ 0

0

$ 0

$ 0

0

$ 0

$ 0

Political subdivisions of States, Territories and Possessions

1,073,200

(32,208 )

1

0

0

0

1,073,200

(32,208 )

Corporate and other bonds industrial and miscellaneous

1,084,560

(16,838 )

1

0

0

0

1,084,560

(16,838 )

Residential mortgage and other asset backed securities

3,083,104

(2,560 )

3

3,237,151

(77,707 )

10

6,320,255

(80,267 )

Total fixed-maturity securities

$ 5,240,864

$ (51,606 )

5

$ 3,237,151

$ (77,707 )

10

$ 8,478,015

$ (129,313 )

September 30, 2021

Less than 12 months

12 months or more

Total

Estimated

No. of

Estimated

No. of

Estimated

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

U.S. Treasury securities

and obligations of U.S.

government corporations

and agencies

$ 0

$ 0

0

$ 0

$ 0

0

$ 0

$ 0

Political subdivisions of

States, Territories and

Possessions

9,106,494

(89,844 )

6

0

0

0

9,106,494

(89,844 )

Corporate and other

bonds industrial and

miscellaneous

1,071,100

(27,577 )

1

0

0

0

1,071,100

(27,577 )

Residential mortgage and other

asset backed securities

27,039,698

(243,639 )

17

12,436

(858 )

1

27,052,134

(244,497 )

Total fixed-maturity

securities

$ 37,217,292

$ (361,060 )

24

$ 12,436

$ (858 )

1

$ 37,229,728

$ (361,918 )

1716
Table of Contents

The Company held available-for-sale securities with unrealized losses representing declines that were considered temporary at December 31, 2020 as follows:

December 31, 2020

Less than 12 months

12 months or more

Total

Estimated

No. of

Estimated

No. of

Estimated

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ 0

$ 0

0

$ 0

$ 0

0

$ 0

$ 0

Political subdivisions of States, Territories and Possessions

0

0

0

0

0

0

0

0

Corporate and other bonds industrial and miscellaneous

1,006,901

(13,216 )

1

0

0

0

1,006,901

(13,216 )

Residential mortgage and other asset backed securities

6,137,522

(7,371 )

5

3,735,732

(111,947 )

10

9,873,254

(119,318 )

Total fixed-maturity securities

$ 7,144,423

$ (20,587 )

6

$ 3,735,732

$ (111,947 )

10

$ 10,880,155

$ (132,534 )

December 31, 2020

Less than 12 months

12 months or more

Total

Estimated

No. of

Estimated

No. of

Estimated

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

U.S. Treasury securities

and obligations of U.S.

government corporations

and agencies

$ 0

$ 0

0

$ 0

$ 0

0

$ 0

$ 0

Political subdivisions of

States, Territories and

Possessions

0

0

0

0

0

0

0

0

Corporate and other

bonds industrial and

miscellaneous

1,006,901

(13,216 )

1

0

0

0

1,006,901

(13,216 )

Residential mortgage and other

asset backed securities

6,137,522

(7,371 )

5

3,735,732

(111,947 )

10

9,873,254

(119,318 )

Total fixed-maturity

securities

$ 7,144,423

$ (20,587 )

6

$ 3,735,732

$ (111,947 )

10

$ 10,880,155

$ (132,534 )

1817
Table of Contents

Note 4 - Fair Value Measurements

The following table presents information about the Company’s investments that are measured at fair value on a recurring basis at ~~June~~September 30, 2021 and December 31, 2020 indicating the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

June 30, 2021

September 30, 2021

Level 1

Level 2

Level 3

Total

Level 1

Level 2

Level 3

Total

Fixed-maturity securities available-for-sale

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ 2,020,780

$ 0

$ 0

$ 2,020,780

U.S. Treasury securities

and obligations of U.S.

government corporations

and agencies

$ 2,006,880

$ 0

$ 0

$ 2,006,880

Political subdivisions of States, Territories and Possessions

0

8,831,131

0

8,831,131

Political subdivisions of

States, Territories and

Possessions

0

14,554,305

0

14,554,305

Corporate and other bonds industrial and miscellaneous

103,280,669

2,038,858

-

105,319,527

Corporate and other

bonds industrial and

miscellaneous

94,403,401

1,019,580

0

95,422,981

Residential mortgage backed securities

0

21,745,214

0

21,745,214

0

41,305,076

0

41,305,076

Total fixed maturities

105,301,449

32,615,203

0

137,916,652

96,410,281

56,878,961

0

153,289,242

Equity securities

36,317,931

0

0

36,317,931

40,060,872

0

0

40,060,872

Total investments

$ 141,619,380

$ 32,615,203

$ 0

$ 174,234,583

$ 136,471,153

$ 56,878,961

$ 0

$ 193,350,114

December 31, 2020

December 31, 2020

Level 1

Level 2

Level 3

Total

Level 1

Level 2

Level 3

Total

Fixed-maturity securities available-for-sale

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ 3,049,900

$ 0

$ 0

$ 3,049,900

U.S. Treasury securities

and obligations of U.S.

government corporations

and agencies

$ 3,049,900

$ 0

$ 0

$ 3,049,900

Political subdivisions of States, Territories and Possessions

0

5,643,102

0

5,643,102

Political subdivisions of

States, Territories and

Possessions

0

5,643,102

0

5,643,102

Corporate and other bonds industrial and miscellaneous

118,123,890

2,070,439

0

120,194,329

Corporate and other

bonds industrial and

miscellaneous

118,123,890

2,070,439

0

120,194,329

Residential mortgage and other asset backed securities

0

28,661,941

0

28,661,941

0

28,661,941

0

28,661,941

Total fixed maturities

121,173,790

36,375,482

0

157,549,272

121,173,790

36,375,482

0

157,549,272

Equity securities

34,413,313

0

0

34,413,313

34,413,313

0

0

34,413,313

Total investments

$ 155,587,103

$ 36,375,482

$ 0

$ 191,962,585

$ 155,587,103

$ 36,375,482

$ 0

$ 191,962,585

1918
Table of Contents

The following table sets forth the Company’s investment in a hedge fund and real estate limited partnership both measured at Net Asset Value (“NAV”) per share as of ~~June~~September 30, 2021 and December 31, 2020. The Company measures these investments at fair value on a recurring basis. Fair value using NAV per share is as follows as of the dates indicated:
Category

June 30, 2021

December 31, 2020

September 30, 2021

December 31, 2020

Other Investments:

Hedge fund

$ 6,875,965

$ 3,368,626

$ 7,379,111

$ 3,368,626

Real estate limited partnership

107,092

150,000

0

150,000

Total

$ 6,983,057

$ 3,518,626

$ 7,379,111

$ 3,518,626

The hedge fund investment is generally redeemable with at least 45 days prior written notice. The hedge fund investment is accounted for as a limited partnership by the Company. Income is earned based upon the Company’s allocated share of the ~~partnership’s~~partnership's changes in unrealized gains and losses to its partners. Such amounts have been recorded in the condensed consolidated statements of operations and comprehensive income (loss) within net gains (losses) on investments.

The estimated fair value and the level of the fair value hierarchy of the Company’s long-term debt as of ~~June~~September 30, 2021 and December 31, 2020 not measured at fair value is as follows:

June 30, 2021

September 30, 2021

Level 1

Level 2

Level 3

Total

Level 1

Level 2

Level 3

Total

Long-term debt

Senior Notes due 2022

$ 0

$ 27,294,128

$ 0

$ 27,294,128

$ 0

$ 27,296,810

$ 0

$ 27,296,810

December 31, 2020

Level 1

Level 2

Level 3

Total

Long-term debt

Senior Notes due 2022

$ 0

$ 27,272,727

$ 0

$ 27,272,727

Note 5 - Fair Value of Financial Instruments and Real Estate

The estimated fair values of the Company’s financial instruments and real estate as of ~~June~~September 30, 2021 and December 31, 2020 are as follows:

June 30, 2021

December 31, 2020

September 30, 2021

December 31, 2020

Carrying

Estimated

Carrying

Estimated

Carrying

Estimated

Carrying

Estimated

Value

Fair Value

Value

Fair Value

Value

Fair Value

Value

Fair Value

Fixed-maturity securities-held-to maturity

$ 9,822,799

$ 10,458,317

$ 7,368,815

$ 8,194,824

$ 9,166,983

$ 9,699,504

$ 7,368,815

$ 8,194,824

Cash and cash equivalents

$ 43,059,747

$ 43,059,747

$ 19,463,742

$ 19,463,742

$ 36,108,088

$ 36,108,088

$ 19,463,742

$ 19,463,742

Premiums receivable, net

$ 10,719,732

$ 10,719,732

$ 11,819,639

$ 11,819,639

$ 11,309,319

$ 11,309,319

$ 11,819,639

$ 11,819,639

Reinsurance receivables, net

$ 28,192,924

$ 28,192,924

$ 45,460,729

$ 45,460,729

$ 22,962,014

$ 22,962,014

$ 45,460,729

$ 45,460,729

Real estate, net of accumulated depreciation

$ 2,181,335

$ 2,705,000

$ 2,219,999

$ 2,705,000

$ 2,162,899

$ 3,025,000

$ 2,219,999

$ 2,705,000

Reinsurance balances payable

$ 2,026,000

$ 2,026,000

$ 6,979,735

$ 6,979,735

$ 4,266,092

$ 4,266,092

$ 6,979,735

$ 6,979,735

2019
Table of Contents

Note 6 -– Property and Casualty Insurance Activity

Premiums Earned

Premiums written, ceded and earned are as follows:

Direct

Assumed

Ceded

Net

Direct

Assumed

Ceded

Net

Six months ended June 30, 2021

Nine months ended September 30, 2021
Nine months ended September 30, 2021

Premiums written

$ 82,744,761

$ 0

$ (14,630,872 )

$ 68,113,889

$ 131,609,930

$ 0

$ (21,854,398 )

$ 109,755,532

Change in unearned premiums

1,936,706

0

(24,951 )

1,911,755

(2,911,439 )

0

(15,198 )

(2,926,637 )
Premiums earned

$ 84,681,467

$ 0

$ (14,655,823 )

$ 70,025,644

$ 128,698,491

$ 0

$ (21,869,596 )

$ 106,828,895

Six months ended June 30, 2020

Nine months ended September 30, 2020

Premiums written

$ 79,347,406

$ 0

$ (28,066,253 )

$ 51,281,153

$ 125,089,571

$ 0

$ (43,813,468 )

$ 81,276,103

Change in unearned premiums

5,376,958

0

(3,079,805 )

2,297,153

2,215,602

0

(2,392,318 )

(176,716 )
Premiums earned

$ 84,724,364

$ 0

$ (31,146,058 )

$ 53,578,306

$ 127,305,173

$ 0

$ (46,205,786 )

$ 81,099,387

Three months ended June 30, 2021

Three months ended September 30, 2021

Premiums written

$ 44,615,644

$ 0

$ (7,301,365 )

$ 37,314,279

$ 48,865,169

$ 0

$ (7,223,526 )

$ 41,641,643

Change in unearned premiums

(1,852,772 )

0

(25,081 )

(1,877,853 )

(4,848,145 )

0

9,753

(4,838,392 )
Premiums earned

$ 42,762,872

$ 0

$ (7,326,446 )

$ 35,436,426

$ 44,017,024

$ 0

$ (7,213,773 )

$ 36,803,251

Three months ended June 30, 2020

Three months ended September 30, 2020

Premiums written

$ 42,650,477

$ 0

$ (14,559,998 )

$ 28,090,479

$ 45,742,165

$ 0

$ (15,747,215 )

$ 29,994,950

Change in unearned premiums

(527,742 )

0

(925,881 )

(1,453,623 )

(3,161,356 )

0

687,487

(2,473,869 )
Premiums earned

$ 42,122,735

$ 0

$ (15,485,879 )

$ 26,636,856

$ 42,580,809

$ 0

$ (15,059,728 )

$ 27,521,081

Premium receipts in advance of the policy effective date are recorded as advance premiums. The balance of advance premiums as of ~~June~~September 30, 2021 and December 31, 2020 was ~~$5,242,684~~$5,325,514 and $2,660,354, respectively.
21
~~Table of Contents~~

Loss and Loss Adjustment Expense Reserves

The following table provides a reconciliation of the beginning and ending balances for unpaid losses and loss adjustment expense (“LAE”) reserves:

Six months ended

June 30,

2021

2020

Balance at beginning of period

$ 82,801,228

$ 80,498,611

Less reinsurance recoverables

(20,154,251 )

(15,728,224 )
Net balance, beginning of period

62,646,977

64,770,387

Incurred related to:

Current year

43,328,342

29,373,472

Prior years

(8,460 )

(174,020 )
Total incurred

43,319,882

29,199,452

Paid related to:

Current year

19,716,893

14,223,404

Prior years

14,799,794

20,204,732

Total paid

34,516,687

34,428,136

Net balance at end of period

71,450,172

59,541,702

Add reinsurance recoverables

13,574,866

17,066,657

Balance at end of period

$ 85,025,038

$ 76,608,359

20
Table of Contents

Nine months ended

September 30, 2021

2021

2020

Balance at beginning of period

$ 82,801,228

$ 80,498,611

Less reinsurance recoverables

(20,154,251 )

(15,728,224 )
Net balance, beginning of period

62,646,977

64,770,387

Incurred related to:

Current year

79,070,646

49,597,154

Prior years

(10,529 )

(279,727 )
Total incurred

79,060,117

49,317,427

Paid related to:

Current year

35,408,412

29,845,049

Prior years

17,586,958

24,068,492

Total paid

52,995,370

53,913,541

Net balance at end of period

88,711,724

60,174,273

Add reinsurance recoverables

12,332,394

24,804,751

Balance at end of period

$ 101,044,118

$ 84,979,024

Incurred losses and LAE are net of reinsurance recoveries under reinsurance contracts of ~~$881,729~~$1,220,970 and ~~$10,219,432~~$23,826,986 for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively.

Prior year incurred loss and LAE development is based upon estimates by line of business and accident year. Prior year loss and LAE development incurred during the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 was ~~$8,460~~$10,529 favorable and ~~$174,020~~$279,727 favorable, respectively. Management periodically performs a review of open liability claims to assess carried case and incurred but not reported (“IBNR”) reserve levels, giving consideration to both Company and industry trends.

Loss and LAE reserves

The reserving process for loss and LAE reserves provides for the Company’s best estimate at a particular point in time of the ultimate unpaid cost of all losses and LAE incurred, including settlement and administration of losses, and is based on facts and circumstances then known including losses that have occurred but that have not yet been reported. The process relies on standard actuarial reserving methodologies, judgments relative to estimates of ultimate claim severity and frequency, the length of time before losses will develop to their ultimate level (‘tail’ factors), and the likelihood of changes in the law or other external factors that are beyond the Company’s control. Several actuarial reserving methodologies are used to estimate required loss reserves. The process produces carried reserves set by management based upon the actuaries’ best estimate and is the cumulative combination of the best estimates made by line of business, accident year, and loss and LAE. The amount of loss and LAE reserves for individual reported claims (the “case reserve”) is determined by the claims department and changes over time as new information is gathered. Such information is critical to the review of appropriate IBNR reserves and includes a review of coverage applicability, comparative liability on the part of the insured, injury severity, property damage, replacement cost estimates, and any other information considered pertinent to estimating the exposure presented by the claim. The amounts of loss and LAE reserves for unreported claims and development on known claims (IBNR reserves) are determined using historical information aggregated by line of insurance as adjusted to current conditions. Since this process produces loss reserves set by management based upon the actuaries’ best estimate, there is no explicit or implicit provision for uncertainty in the carried loss reserves.

2221
Table of Contents

Due to the inherent uncertainty associated with the reserving process, the ultimate liability may differ, perhaps substantially, from the original estimate. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current period’s results. Reserves are closely monitored and are recomputed periodically using the most recent information on reported claims and a variety of statistical techniques. On at least a quarterly basis, the Company reviews by line of business existing reserves, new claims, changes to existing case reserves, and paid losses with respect to the current and prior periods. Several methods are used, varying by line of business and accident year, in order to select the estimated period-end loss reserves. These methods include the following:

Paid Loss Development -– historical patterns of paid loss development are used to project future paid loss emergence in order to estimate required reserves.

Incurred Loss Development -– historical patterns of incurred loss development, reflecting both paid losses and changes in case reserves, are used to project future incurred loss emergence in order to estimate required reserves.

Paid Bornhuetter-Ferguson (“BF”) -– an estimated loss ratio for a particular accident year is determined, and is weighted against the portion of the accident year claims that have been paid, based on historical paid loss development patterns. The estimate of required reserves assumes that the remaining unpaid portion of a particular accident year will pay out at a rate consistent with the estimated loss ratio for that year. This method can be useful for situations where an unusually high or low amount of paid losses exists at the early stages of the claims development process.

Incurred Bornhuetter-Ferguson (“BF”) - an estimated loss ratio for a particular accident year is determined, and is weighted against the portion of the accident year claims that have been reported, based on historical incurred loss development patterns. The estimate of required reserves assumes that the remaining unreported portion of a particular accident year will pay out at a rate consistent with the estimated loss ratio for that year. This method can be useful for situations where an unusually high or low amount of reported losses exists at the early stages of the claims development process.

Incremental Claim-Based Methods -– historical patterns of incremental incurred losses and paid LAE during various stages of development are reviewed and assumptions are made regarding average loss and LAE development applied to remaining claims inventory. Such methods more properly reflect changes in the speed of claims closure and the relative adequacy of case reserve levels at various stages of development. These methods may provide a more accurate estimate of IBNR for lines of business with relatively few remaining open claims but for which significant recent settlement activity has occurred.

Frequency / Severity Based Methods -– historical measurements of claim frequency and average paid claim size (severity) are reviewed for more mature accident years where a majority of claims have been reported and/or closed. These historical averages are trended forward to more recent periods in order to estimate ultimate losses for newer accident years that are not yet fully developed. These methods are useful for lines of business with slow and/or volatile loss development patterns, such as liability lines where information pertaining to individual cases may not be completely known for many years. The claim frequency and severity information for older periods can then be used as reasonable measures for developing a range of estimates for more recent immature periods.

23
~~Table of Contents~~
Management’s best estimate of required reserves is generally based on an average of the methods above, with appropriate weighting of methods based on the line of business and accident year being projected. In some cases, additional methods or historical data from industry sources are employed to supplement the projections derived from the methods listed above.
22
Table of Contents

Three key assumptions that materially affect the estimate of loss reserves are the loss ratio estimate for the current accident year used in the BF methods, the loss development factor selections used in the loss development methods, and the loss severity assumptions used in the frequency / severity method described above. The loss ratio estimates used in the BF methods are selected after reviewing historical accident year loss ratios adjusted for rate changes, trend, and mix of business. The severity assumptions used in the frequency / severity method are determined by reviewing historical average claim severity for older more mature accident periods, trended forward to less mature accident periods.

COVID-19 has introduced additional uncertainty to recent claim trends. The Company reviews the carried reserves levels at a regular basis as additional information becomes available and makes adjustments in the periods in which such adjustments are determined to be necessary. The Company is not aware of any other claim trends that have emerged or that would cause future adverse development that have not already been contemplated in setting current carried reserves levels.

In New York State, lawsuits for negligence are subject to certain limitations and must be commenced within three years from the date of the accident or are otherwise barred. Accordingly, the Company’s exposure to unreported claims (“pure” IBNR) for accident dates of ~~June~~September 30, 2018 and prior is limited, although there remains the possibility of adverse development on reported claims (“case development” IBNR). In certain rare circumstances states have retroactively revised a statute of limitations. The Company is not aware of any such effort that would have a material impact on the Company’s results.

24
~~Table of Contents~~
The following is information about incurred and paid claims development as of ~~June~~September 30, 2021, net of reinsurance, as well as the cumulative reported claims by accident year and total IBNR reserves as of ~~June~~September 30, 2021 included in the net incurred loss and allocated expense amounts. The historical information regarding incurred and paid claims development for the years ended December 31, 2012 to December 31, 2020 is presented as supplementary unaudited information.

All Lines of Business

(in thousands, except reported claims data)

As of

Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

June 30, 2021

Accident

For the Years Ended December 31,

Six months ended

Cumulative Number
of Reported Claims

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

June 30, 2021

IBNR

by Accident Year

(Unaudited 2012 - 2020)

(Unaudited)

2012

$ 9,539

$ 9,344

$ 10,278

$ 10,382

$ 10,582

$ 10,790

$ 10,791

$ 11,015

$ 10,885

$ 10,880

$ 14

4,704
(1)
2013

10,728

9,745

9,424

9,621

10,061

10,089

10,607

10,495

10,512

4

1,564

2014

14,193

14,260

14,218

14,564

15,023

16,381

16,428

16,404

160

2,138

2015

22,340

21,994

22,148

22,491

23,386

23,291

23,459

132

2,558

2016

26,062

24,941

24,789

27,887

27,966

27,549

488

2,879

2017

31,605

32,169

35,304

36,160

36,213

496

3,393

2018

54,455

56,351

58,441

58,935

1,503

4,218

2019

75,092

72,368

72,322

7,872

4,460

2020

63,083

62,835

7,510

5,809

2021

41,012

12,085

1,646

Total

$ 360,121

(1) Reported claims for accident year 2012 includes 3,406 claims from Superstorm Sandy.
All Lines of Business
(in thousands)

Cumulative Paid Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

For the Years Ended December 31,

Accident Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

Six months ended
June 30, 2021

(Unaudited 2012 - 2020)

(Unaudited)

2012

$ 3,950

$ 5,770

$ 7,127

$ 8,196

$ 9,187

$ 10,236

$ 10,323

$ 10,428

$ 10,451

$ 10,540

2013

3,405

5,303

6,633

7,591

8,407

9,056

9,717

10,016

10,136

2014

5,710

9,429

10,738

11,770

13,819

14,901

15,491

15,509

2015

12,295

16,181

18,266

19,984

21,067

22,104

22,229

2016

15,364

19,001

21,106

23,974

25,234

25,599

2017

16,704

24,820

28,693

31,393

32,036

2018

32,383

44,516

50,553

51,311

2019

40,933

54,897

57,396

2020

39,045

48,313

2021

18,475

Total

$ 291,545

Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented

$ 68,576

All outstanding liabilities before 2011, net of reinsurance

110

Liabilities for loss and allocated loss adjustment expenses, net of reinsurance

$ 68,686

2523
Table of Contents
All Lines of Business

(in thousands, except reported claims data)

As of

Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

September 30, 2021

For the Years Ended December 31,

Cumulative

Accident Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

Nine months ended
September 30, 2021

IBNR
Number of Reported
Claims by Accident Year

(Unaudited 2012 - 2020)

(Unaudited)

2012

$ 9,539

$ 9,344

$ 10,278

$ 10,382

$ 10,582

$ 10,790

$ 10,791

$ 11,015

$ 10,885

$ 10,881

$ 11

4,704
(1)
2013

10,728

9,745

9,424

9,621

10,061

10,089

10,607

10,495

10,498

19

1,564

2014

14,193

14,260

14,218

14,564

15,023

16,381

16,428

16,420

141

2,138

2015

22,340

21,994

22,148

22,491

23,386

23,291

23,466

123

2,558

2016

26,062

24,941

24,789

27,887

27,966

27,520

391

2,880

2017

31,605

32,169

35,304

36,160

36,337

370

3,393

2018

54,455

56,351

58,441

59,289

1,174

4,221

2019

75,092

72,368

71,837

7,377

4,471

2020

63,083

62,858

6,644

5,822

2021

74,958

18,813

4,378

Total

$ 394,064

(1) Reported claims for accident year 2012 includes 3,406 claims from Superstorm Sandy.
All Lines of Business
(in thousands)

Cumulative Paid Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

For the Years Ended December 31,

Nine months ended September

Accident Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

30, 2021

(Unaudited 2012 - 2020)

(Unaudited)

2012

$ 3,950

$ 5,770

$ 7,127

$ 8,196

$ 9,187

$ 10,236

$ 10,323

$ 10,428

$ 10,451

$ 10,544

2013

3,405

5,303

6,633

7,591

8,407

9,056

9,717

10,016

10,140

2014

5,710

9,429

10,738

11,770

13,819

14,901

15,491

15,706

2015

12,295

16,181

18,266

19,984

21,067

22,104

22,285

2016

15,364

19,001

21,106

23,974

25,234

25,639

2017

16,704

24,820

28,693

31,393

32,161

2018

32,383

44,516

50,553

51,676

2019

40,933

54,897

57,594

2020

39,045

49,945

2021

33,309

Total

$ 308,999

Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented

$ 85,065

All outstanding liabilities before 2011, net of reinsurance

110

Liabilities for loss and allocated loss adjustment expenses, net of reinsurance

$ 85,175

Reported claim counts are measured on an occurrence or per event basis. A single claim occurrence could result in more than one loss type or claimant; however, the Company counts claims at the occurrence level as a single claim regardless of the number of claimants or claim features involved.

24
Table of Contents
The reconciliation of the net incurred and paid loss development tables to the loss and LAE reserves in the consolidated balance sheet is as follows:

As of

As of

(in thousands)

June 30, 2021

September 30, 2021

Liabilities for loss and loss adjustment expenses, net of reinsurance

$ 68,686

Liabilities for loss and allocated loss adjustment expenses, net of reinsurance

$ 85,175

Total reinsurance recoverable on unpaid losses

13,575

12,332

Unallocated loss adjustment expenses

2,764

3,537

Total gross liability for loss and LAE reserves

$ 85,025

$ 101,044

Reinsurance

Effective December 15, 2019, the Company entered into a quota share reinsurance treaty for its personal lines business, which primarily consisted of homeowners’ policies, covering the period from December 15, 2019 through December 30, 2020 (“2019/2020 Treaty”). Effective December 31, 2020, the 2019/2020 Treaty expired on a cut off basis; this treaty was not renewed. The Company entered into new excess of loss and catastrophe reinsurance treaties effective July 1, 2021. Effective October 18, 2021, the Company entered into a stub catastrophe reinsurance treaty covering the period from October 18, 2021 through December 31, 2021. The treaty provides reinsurance coverage for catastrophe losses of $5,000,000 in excess of $5,000,000. Losses from freeze are excluded from the treaty. Material terms for reinsurance treaties in effect for the treaty years shown below are as follows:


2625
Table of Contents

Treaty Year

December 15, 2019

to

Line of Business

December 30, 2020

Personal Lines:

Homeowners, dwelling fire and
and canine legal liability

Quota share treaty:

Percent ceded

25 %

Treaty Year

July 1, 2021

December 31, 2020

July 1, 2020

December 15, 2019

to

to

to

to

Line of Business

June 30, 2022

June 30, 2021

December 30, 2020

June 30, 2020

Personal Lines:

Homeowners, dwelling fire and

and canine legal liability

Quota share treaty:

Risk retained on intial

$1,000,000 of losses (7)

$ 1,000,000

$ 1,000,000

$ 750,000

$ 750,000

Losses per occurrence subject

to quota share

reinsurance coverage

None (7)

None (7)

$ 1,000,000

$ 1,000,000

Expiration date

NA (7)

NA (7)

December 30, 2020

December 30, 2020

Excess of loss coverage and

facultative facility

coverage (1)

$ 8,000,000

$ 8,000,000

$ 8,000,000

$ 9,000,000

in excess of

in excess of

in excess of

in excess of

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

Total reinsurance coverage

per occurrence (7)

$ 8,000,000

$ 8,000,000

$ 8,250,000

$ 9,250,000

Losses per occurrence subject

to reinsurance coverage

$ 9,000,000

$ 9,000,000

$ 9,000,000

$ 10,000,000

Expiration date (7)

June 30, 2022

June 30, 2021

June 30, 2021

June 30, 2020

Catastrophe Reinsurance:

Initial loss subject to personal

lines quota share treaty

None (7)

None (7)

$ 7,500,000

$ 7,500,000

Risk retained per catastrophe

occurrence (2) (7)

$ 10,000,000

$ 10,000,000

$ 8,125,000

$ 5,625,000

Catastrophe loss coverage

in excess of

quota share coverage (3) (7)

$ 490,000,000

$ 475,000,000

$ 475,000,000

$ 602,500,000

Catastrophe stub coverage for the period from

October 18, 2021 through December 31, 2021 (8)

$ 5,000,000

NA

NA

NA

in excess of

$ 5,000,000

Reinstatement premium

protection (4) (5) (6)

Yes

Yes

Yes

Yes

Treaty Year

July 1, 2021

December 31, 2020

July 1, 2020

December 15, 2019

to

to

to

to

Line of Business

June 30, 2022

June 30, 2021

December 30, 2020

June 30, 2020

Personal Lines:

Homeowners, dwelling fire and

and canine legal liability

Quota share treaty:

Risk retained on intial

$1,000,000 of losses (7)

$ 1,000,000

$ 1,000,000

$ 750,000

$ 750,000

Losses per occurrence subject

to quota share

reinsurance coverage

None (7)

None (7)

$ 1,000,000

$ 1,000,000

Expiration date

NA (7)

NA (7)

December 30, 2020

December 30, 2020

Excess of loss coverage and

facultative facility

coverage (1)

$ 8,000,000

$ 8,000,000

$ 8,000,000

$ 9,000,000

in excess of

in excess of

in excess of

in excess of

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

Total reinsurance coverage

per occurrence (7)

$ 8,000,000

$ 8,000,000

$ 8,250,000

$ 9,250,000

Losses per occurrence subject

to reinsurance coverage

$ 9,000,000

$ 9,000,000

$ 9,000,000

$ 10,000,000

Expiration date (7)

June 30, 2022

June 30, 2021

June 30, 2021

June 30, 2020

Catastrophe Reinsurance:

Initial loss subject to personal

lines quota share treaty

None (7)

None (7)

$ 7,500,000

$ 7,500,000

Risk retained per catastrophe

occurrence (2) (7)

$ 10,000,000

$ 10,000,000

$ 8,125,000

$ 5,625,000

Catastrophe loss coverage

in excess of

quota share coverage (3) (7)

$ 490,000,000

$ 475,000,000

$ 475,000,000

$ 602,500,000

Reinstatement premium

protection (4) (5) (6)

Yes

Yes

Yes

Yes

26
Table of Contents

(1)
For personal lines, includes the addition of an automatic facultative facility allowing KICO to obtain homeowners single risk coverage up to $10,000,000 in total insured value, which covers direct losses from $3,500,000 to $10,000,000 through June 30, 2020. For the period July 1, 2020 through June 30, 2022, direct losses are covered up to $9,000,000.
(2)
Plus losses in excess of catastrophe coverage. For the period July 1, 2020 through December 30, 2020, there was no reinsurance coverage for the $2,500,000 gap between quota share limit of $7,500,000 and first $10,000,000 layer of catastrophe coverage (see note (7) below).
(3)
Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Duration of 168 consecutive hours for a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone.
(4)
For the period July 1, 2019 through June 30, 2020, reinstatement premium protection for $292,500,000 of catastrophe coverage in excess of $7,500,000.
(5)
For the period July 1, 2020 through June 30, 2021, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.
(6)
For the period July 1, 2021 through June 30, 2022, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.

27
~~Table of Contents~~
(7)
The personal lines quota share (homeowners, dwelling fire and canine legal liability) expired on December 30, 2020; reinsurance coverage from December 31, 2020 through June 30, 2022 is only for excess of loss and catastrophe reinsurance.
(8)
Excludes freeze and freeze related claims.

Treaty Year

July 1, 2021

July 1, 2020

July 1, 2019

to

to

to

Line of Business

June 30, 2022

June 30, 2021

June 30, 2020

Personal Lines:

Personal Umbrella

Quota share treaty:

Percent ceded - first $1,000,000 of coverage

90 %

90 %

90 %
Percent ceded - excess of $1,000,000 of coverage

95 %

95 %

100 %
Risk retained

$ 300,000

$ 300,000

$ 100,000

Total reinsurance coverage per occurrence

$ 4,700,000

$ 4,700,000

$ 4,900,000

Losses per occurrence subject to quota share reinsurance coverage

$ 5,000,000

$ 5,000,000

$ 5,000,000

Expiration date

June 30, 2022

June 30, 2021

June 30, 2020

Commercial Lines (1):

General liability commercial policies

Quota share treaty

None

None

Risk retained

$ 750,000

$ 750,000

Excess of loss coverage above risk retained

$ 3,750,000

$ 3,750,000

in excess of

in excess of

$ 750,000

$ 750,000

Total reinsurance coverage per occurrence

$ 3,750,000

$ 3,750,000

Losses per occurrence subject to reinsurance coverage

$ 4,500,000

$ 4,500,000

Commercial Umbrella

Quota share treaty

None

None

(1)
Coverage on all commercial lines policies expired in September 2020; reinsurance coverage is based on treaties in effect on the date of loss.

The Company’s reinsurance program has been structured to enable the Company to grow its premium volume while maintaining regulatory capital and other financial ratios generally within or below the expected ranges used for regulatory oversight purposes. The reinsurance program also provides income as a result of ceding commissions earned pursuant to the quota share reinsurance contracts. The Company’s participation in reinsurance arrangements does not relieve the Company of its obligations to policyholders.

Ceding Commission Revenue

The Company earned ceding commission revenue under its expired quota share reinsurance agreements based on: (i) a fixed provisional commission rate at which provisional ceding commissions were earned, and (ii) a continuing sliding scale of commission rates and ultimate treaty year loss ratios on the policies reinsured under each of these agreements based upon which contingent ceding commissions are earned. The sliding scale includes minimum and maximum commission rates in relation to specified ultimate loss ratios. The commission rate and contingent ceding commissions earned increases when the estimated ultimate loss ratio decreases and, conversely, the commission rate and contingent ceding commissions earned decreases when the estimated ultimate loss ratio increases.

27
Table of Contents
The Company’s estimated ultimate treaty year loss ratios (the “Loss Ratio(s)”) for treaties in effect during the three months and ~~six~~nine months ended ~~June~~September 30, 2020 are attributable to contracts under the 2019/2020 Treaty. There was no treaty in effect during the three months and ~~six~~nine months ended ~~June~~September 30, 2021. In addition to the treaty that was in effect during the three months and ~~six~~nine months ended ~~June~~September 30, 2020, the Loss Ratios from prior years’ treaties are subject to change as incurred losses from those periods increase or decrease, resulting in an increase or decrease in the commission rate and contingent ceding commissions earned.

28
~~Table of Contents~~
Ceding commission revenue consists of the following:

Three months ended

Six months ended

Three months ended

Nine months ended

June 30,

June 30,

September 30,

September 30,

2021

2020

2021

2020

2021

2020

2021

2020

Provisional ceding commissions earned

$ 49,589

$ 3,440,676

$ 95,088

$ 7,161,036

$ 40,578

$ 3,460,768

$ 135,666

$ 10,621,804

Contingent ceding commissions earned

(3,848 )

39,538

(50,412 )

150,277

(47,854 )

(11,994 )

(98,266 )

138,283

$ 45,741

$ 3,480,214

$ 44,676

$ 7,311,313

$ (7,276 )

$ 3,448,774

$ 37,400

$ 10,760,087

Provisional ceding commissions are settled monthly. Balances due from reinsurers for contingent ceding commissions on quota share treaties are settled periodically based on the Loss Ratio of each treaty year that ends on June 30. As discussed above, the Loss Ratios from prior years’ treaties are subject to change as incurred losses from those periods develop, resulting in an increase or decrease in the commission rate and contingent ceding commissions earned. As of ~~June~~September 30, 2021 and December 31, 2020, net contingent ceding commissions payable to reinsurers under all treaties was approximately ~~$2,026,000~~$3,083,000 and $2,604,000, respectively, which is recorded in reinsurance balances payable on the accompanying consolidated balance sheets.

Note 7 -– Debt

Federal Home Loan Bank

In July 2017, KICO became a member of, and invested in, the Federal Home Loan Bank of New York (“FHLBNY”). KICO is required to maintain an investment in capital stock of FHLBNY. Based on redemption provisions of FHLBNY, the stock has no quoted market value and is carried at cost. At its discretion, FHLBNY may declare dividends on the stock. Management reviews for impairment based on the ultimate recoverability of the cost basis in the stock. At ~~June~~September 30, 2021 and December 31, 2020, no impairment has been recognized. FHLBNY members have access to a variety of flexible, low cost funding through FHLBNY’s credit products, enabling members to customize advances, which are to be fully collateralized. Eligible collateral to pledge to FHLBNY includes residential and commercial mortgage backed securities, along with U.S. Treasury and agency securities. ~~See Note 3 - Investments for eligible collateral held in a designated custodian account available for future advances. Advances are limited to 5%~~As of ~~KICO’s net admitted assets as of the previous quarter and are due and payable within ninety days of borrowing. The maximum allowable advance as of June~~September 30, 2021 ~~was approximately $12,480,000. Advances are limited~~KICO did not have any securities pledged to ~~85% of the amount of available collateral, which was approximately $9,211,000 as of June 30, 2021. There~~FHLBNY; furthermore, there were no borrowings under this facility during the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020.
28
Table of Contents

Long-term Debt

On December 19, 2017, the Company issued $30 million of its 5.50% Senior Unsecured Notes due December 30, 2022 (the “Notes”) in an underwritten public offering. Interest is payable semi-annually in arrears on June 30 and December 30 of each year, which began on June 30, 2018 at the rate of 5.50% per annum. The net proceeds of the issuance were $29,121,630, net of discount of $163,200 and transaction costs of $715,170, for an effective yield of 5.67% per annum. The balance of long-term debt as of ~~June~~September 30, 2021 and December 31, 2020 is as follows:

June 30,

December 31,

2021

2020

5.50% Senior Unsecured Notes

$ 30,000,000

$ 30,000,000

Discount

(48,662 )

(64,883 )
Issuance costs

(215,637 )

(287,506 )
Long-term debt, net

$ 29,735,701

$ 29,647,611

29
~~Table of Contents~~

September 30,

December 31,

2021

2020

5.50% Senior Unsecured Notes

$ 30,000,000

$ 30,000,000

Discount

(40,552 )

(64,883 )
Issuance costs

(179,702 )

(287,506 )
Long-term debt, net

$ 29,779,746

$ 29,647,611

The Notes are unsecured obligations of the Company and are not the obligations of or guaranteed by any of the ~~Company’s~~Company's subsidiaries. The Notes rank senior in right of payment to any of the ~~Company’s~~Company's existing and future indebtedness that is by its terms expressly subordinated or junior in right of payment to the Notes. The Notes rank equally in right of payment to all of the ~~Company’s~~Company's existing and future senior indebtedness, but will be effectively subordinated to any secured indebtedness to the extent of the value of the collateral securing such secured indebtedness. In addition, the Notes will be structurally subordinated to the indebtedness and other obligations of the ~~Company’s~~Company's subsidiaries. The Company may redeem the Notes, at any time in whole or from time to time in part, at the redemption price equal to the greater of: (i) 100% of the principal amount of the Notes to be redeemed; and (ii) the sum of the present values of the remaining scheduled payments of principal and interest on the Notes to be redeemed that would be due if the Notes matured on the applicable redemption date (exclusive of interest accrued to the applicable redemption date) discounted to the redemption date on a semi-annual basis at the Treasury Rate, plus 50 basis points.

The Company has used an aggregate $28,256,335 of the net proceeds from the offering to contribute capital to KICO in order to support additional growth. The remainder of the net proceeds was used for general corporate purposes. A registration statement relating to the debt issued in the offering was filed with the SEC, which became effective on November 28, 2017.

Note 8 -– Stockholders’ Equity

Dividends Declared and Paid

Dividends declared and paid on Common Stock were ~~$854,272~~$1,274,797 and ~~$1,103,400~~$1,530,390 for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively. The Company’s Board of Directors approved a quarterly dividend on ~~July 29,~~October 30, 2021 of $.04 per share payable in cash on ~~September~~December 15, 2021 to stockholders of record as of ~~August 31,~~November 30, 2021 (see Note 13 - Subsequent Events).

Stock Options

Effective August 12, 2014, the Company adopted the 2014 Equity Participation Plan (the “2014 Plan”) pursuant to which a maximum of 700,000 shares of Common Stock of the Company were initially authorized to be issued pursuant to the grant of incentive stock options, non-statutory stock options, stock appreciation rights, restricted stock and stock bonuses. Incentive stock options granted under the 2014 Plan expire no later than ten years from the date of grant (except no later than five years for a grant to a 10% stockholder). Non-statutory stock options granted under the 2014 Plan expire no later than ten years from the date of grant. The Board of Directors or the Compensation Committee determines the vesting provisions for stock awards granted under the 2014 Plan, subject to the provisions of the 2014 Plan. On August 5, 2020, the Company’s stockholders approved amendments to the 2014 Plan, including an increase in the maximum number of shares of Common Stock of the Company that are authorized to be issued pursuant to the 2014 Plan to 1,400,000.

3029
Table of Contents

The results of operations for the three months ended ~~June~~September 30, 2021 and 2020 include stock-based compensation expense for stock options totaling approximately $14,000 ~~and $21,000, respectively.~~for both periods. The results of operations for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 include stock-based compensation expense for stock options totaling approximately ~~$29,000~~$43,000 and ~~$38,000,~~$52,000, respectively. Stock-based compensation expense related to stock options is net of estimated forfeitures of approximately 16% for the three months and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020. Such amounts have been included in the condensed consolidated statements of operations and comprehensive income (loss) within other operating expenses.

No options were granted during the ~~six~~nine months ended ~~June~~September 30, 2021. The weighted average estimated fair value of stock options granted during the ~~six~~nine months ended ~~June~~September 30, 2020 was $2.40 per share. The fair value of stock options at the grant date was estimated using the Black-Scholes option-pricing model.

The following weighted average assumptions were used for grants during the following periods:

~~Six~~Nine months ended

~~June~~Septemebr 30,

2021

2020

Dividend Yield

n/a

3.14 %
Volatility

n/a

37.69 %
Risk-Free Interest Rate

n/a

1.40 %
Expected Life

n/a

2.75 %

The Black-Scholes option pricing model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Company’s stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in ~~management’s~~management's opinion, the existing models do not necessarily provide a reliable single measure of the fair value of the Company’s stock options.

A summary of stock option activity under the Company’s 2014 Plan for the ~~six~~nine months ended ~~June~~September 30, 2021 is as follows:

Stock Options

Number of Shares

Weighted Average Exercise Price
per Share

Weighted Average Remaining Contractual Term

Aggregate
Intrinsic Value

Outstanding at January 1, 2021

119,966

$ 8.26

3.55

$ 0

Granted

-

$ -

-

$ -

Exercised

-

$ -

-

$ -

Expired

(12,000 )

$ 7.85

-

$ -

Outstanding at June 30, 2021

107,966

$ 8.31

3.43

$ 0

Vested and Exercisable at June 30, 2021

27,500

$ 8.64

2.94

$ 0

3130
Table of Contents

Stock Options

Number of Shares

Weighted Average Exercise Price per Share

Weighted Average Remaining Contractual Term

Aggregate Intrinsic Value

Outstanding at January 1, 2021

119,966

$ 8.26

3.55

$ 0

Granted

0

$ 0

-

$ -

Exercised

-

$ -

-

$ -

Expired

(12,000 )

$ 7.85

-

$ -

Outstanding at September 30, 2021

107,966

$ 8.31

3.18

$ -

Vested and Exercisable at September 30, 2021

40,000

$ 8.67

2.79

$ -

The aggregate intrinsic value of options outstanding and options exercisable at ~~June~~September 30, 2021 is calculated as the difference between the exercise price of the underlying options and the market price of the Company’s Common Stock for the options that had exercise prices that were lower than the ~~$7.80~~$6.64 closing price of the Company’s Common Stock on ~~June~~September 30, 2021. No options were exercised during the ~~six~~nine months ended ~~June~~September 30, 2021. The total intrinsic value of options expired during the ~~six~~nine months ended ~~June~~September 30, 2021 was $-0-, determined as of the date of expiration.

Participants in the 2014 Plan may exercise their outstanding vested options, in whole or in part, by having the Company reduce the number of shares otherwise issuable by a number of shares having a fair market value equal to the exercise price of the option being exercised (“Net Exercise”), or by exchanging a number of shares owned for a period of greater than one year having a fair market value equal to the exercise price of the option being exercised (“Share Exchange”).

As of ~~June~~September 30, 2021, the estimated fair value of unamortized compensation cost related to unvested stock option awards was approximately ~~$36,000.~~$21,000. Unamortized compensation cost as of ~~June~~September 30, 2021 is expected to be recognized over a remaining weighted-average vesting period of ~~0.82~~0.63 years.

As of ~~June~~September 30, 2021, there were ~~504,376~~510,749 shares reserved for grants under the 2014 Plan.

Restricted Stock Awards

A summary of the restricted Common Stock activity under the Company’s 2014 Plan for the ~~six~~nine months ended ~~June~~September 30, 2021 is as follows:

Restricted Stock Awards

Shares

Weighted Average Grant Date Fair
Value per Share

Aggregate
Fair Value

Balance at January 1, 2021

370,964

$ 9.96

$ 3,990,999

Granted

321,335

$ 6.95

$ 2,233,366

Vested

(99,123 )

$ 9.24

$ (916,198 )
Forfeited

(7,133 )

$ -

$ 0

Balance at June 30, 2021

586,043

$ 8.92

$ 5,308,167

31
Table of Contents
Restricted Stock Awards

Shares

Weighted Average Grant Date Fair Value per Share

Aggregate Fair Value

Balance at January 1, 2021

370,964

$ 9.96

$ 3,990,999

Granted

321,335

$ 6.95

$ 2,233,366

Vested

(104,870 )

$ 9.60

$ (1,006,771 )
Forfeited

(14,745 )

$ 0

$ -

Balance at September 30, 2021

572,684

$ 8.70

$ 5,217,594

Fair value was calculated using the closing price of the Company’s Common Stock on the grant date. For the three months ended ~~June~~September 30, 2021 and 2020, stock-based compensation for these grants was approximately ~~$472,000~~$452,000 and ~~$434,000,~~$416,000, respectively, which is included in other operating expenses on the accompanying condensed consolidated statements of operations and comprehensive income (loss). For the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, stock-based compensation for these grants was approximately ~~$952,000~~$1,405,000 and ~~$905,000,~~$1,321,000, respectively, which is included in other operating expenses on the accompanying condensed consolidated statements of operations and comprehensive income (loss). These amounts reflect the Company’s accounting expense and do not correspond to the actual value that will be recognized by the directors, executives and employees.

32
Employee Stock Purchase Plan

On June 19, 2021, the Company’s Board of Directors adopted the Employee Stock Purchase Plan (the “Purchase Plan”), subject to stockholder approval. Such approval was obtained on August 10, 2021. The purpose of the Purchase Plan is to provide eligible employees of the Company with an opportunity to use payroll deductions to purchase shares of Common Stock of the Company. The maximum number of shares of Common Stock that may be purchased under the Purchase Plan is 750,000, subject to adjustment as provided for in the Purchase Plan. The Plan was effective November 1, 2021.
~~Table of Contents~~

Note 9 -– Income Taxes

The Company files a consolidated U.S. federal income tax return that includes all wholly owned subsidiaries. State tax returns are filed on a consolidated or separate return basis depending on applicable laws. The Company records adjustments related to prior years’ taxes during the period when they are identified, generally when the tax returns are filed. The effect of these adjustments on the current and prior periods (during which the differences originated) is evaluated based upon quantitative and qualitative factors and are considered in relation to the consolidated financial statements taken as a whole for the respective periods.

Deferred tax assets and liabilities are determined using the enacted tax rates applicable to the period the temporary differences are expected to be recovered. Accordingly, the current period income tax provision can be affected by the enactment of new tax rates. The net deferred income taxes on the balance sheets reflect temporary differences between the carrying amounts of the assets and liabilities for financial reporting purposes and income tax purposes, tax effected at various rates depending on whether the temporary differences are subject to federal taxes, state taxes, or both.

Significant components of the Company’s deferred tax assets and liabilities are as follows:

June 30,

December 31,

2021

2020

Deferred tax asset:

Net operating loss carryovers (1)

$ 0

$ 0

Claims reserve discount

955,790

838,030

Unearned premium

3,908,439

3,880,275

Deferred ceding commission revenue

17,763

19,639

Other

651,819

648,691

Total deferred tax assets

5,533,811

5,386,635

Deferred tax liability:

Investment in KICO (2)

759,543

759,543

Deferred acquisition costs

4,189,701

4,229,928

Intangible asset

105,000

105,000

Depreciation and amortization

796,799

954,446

Net unrealized gains of securities - available-for-sale

3,696,296

3,494,631

Total deferred tax liabilities

9,547,339

9,543,548

Net deferred income tax liability

$ (4,013,528 )

$ (4,156,913 )
32
Table of Contents

September 30,

December 31,

2021

2020

Deferred tax asset:

Net operating loss carryovers (1)

$ 2,714,766

$ 0

Claims reserve discount

1,186,698

838,030

Unearned premium

4,115,130

3,880,275

Deferred ceding commission revenue

18,448

19,639

Other

693,141

648,691

Total deferred tax assets

8,728,183

5,386,635

Deferred tax liability:

Investment in KICO (2)

759,543

759,543

Deferred acquisition costs

4,465,002

4,229,928

Intangible asset

105,000

105,000

Depreciation and amortization

697,742

954,446

Net unrealized gains of securities - available-for-sale

3,238,744

3,494,631

Total deferred tax liabilities

9,266,031

9,543,548

Net deferred income tax liability

$ (537,848 )

$ (4,156,913 )

(1)
The deferred tax assets from net operating loss carryovers (“NOL”) are as follows:


Type of NOL

June 30, 2021

December 31, 2020

Expiration

Federal only, current year (A)

$ 0

$ 1,200,056

NOL carried back

0

(1,200,056 )

Federal only, current year

$ 0

$ 0

None

State only (B)

1,993,964

1,815,546

December 31, 2040

Valuation allowance

(1,993,964 )

(1,815,546 )

State only, net of valuation allowance

0

0

Total deferred tax asset from net operating loss carryovers

$ 0

$ 0

33
~~Table of Contents~~

September 30,

December 31,

Type of NOL

2021

2020

Expiration

Federal only, current year (A)

$ 2,714,766

$ 1,200,056

NOL carried back

0

(1,200,056 )

Federal only, current year

$ 2,714,766

$ 0

None

State only (B)

2,049,485

1,815,546

December 31, 2040

Valuation allowance

(2,049,485 )

(1,815,546 )

State only, net of valuation allowance

0

0

Total deferred tax asset from net operating loss carryovers

$ 2,714,766

$ 0

(A)
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act was signed into law, allowing for a five year carryback of 2020 and 2019 NOLs. The Company elected on its 2019 federal income tax return to carry back the 2019 NOL to tax years 2014 and 2015. The Company ~~will elect~~elected on its 2020 federal income tax return to carry back the 2020 NOL to tax year 2015. The corporate tax rate in 2014 and 2015 was 34%, compared to the corporate tax rate of 21% in 2020 and 2019.

(B)
Kingstone generates operating losses for state purposes and has prior year NOLs available. The state NOL as of ~~June~~September 30, 2021 and December 31, 2020 was approximately ~~$30,676,000~~$31,531,000 and $27,931,000, respectively. KICO, the Company’s insurance underwriting subsidiary, is not subject to state income taxes. KICO’s state tax obligations are paid through a gross premiums tax, which is included in the consolidated statements of operations and comprehensive loss within other underwriting expenses. Kingstone has recorded a valuation allowance due to the uncertainty of generating enough state taxable income to utilize 100% of the available state NOLs over their remaining lives, which expire between 2027 and 2041.

(2)
Deferred tax liability -– Investment in KICO
33
Table of Contents

On July 1, 2009, the Company completed the acquisition of 100% of the issued and outstanding common stock of KICO (formerly known as Commercial Mutual Insurance Company (“CMIC”)) pursuant to the conversion of CMIC from an advance premium cooperative to a stock property and casualty insurance company. Pursuant to the plan of conversion, the Company acquired a 100% equity interest in KICO, in consideration for the exchange of $3,750,000 principal amount of surplus notes of CMIC. In addition, the Company forgave all accrued and unpaid interest on the surplus notes as of the date of conversion. As of the date of acquisition, unpaid accrued interest on the surplus notes along with the accretion of the discount on the original purchase of the surplus notes totaled $2,921,319 (together “Untaxed Interest”). As of the date of acquisition, the deferred tax liability on the Untaxed Interest was $1,169,000. A temporary difference with an indefinite life exists when the parent has a lower carrying value of its subsidiary for income tax purposes. The deferred tax liability was reduced to $759,543 upon the reduction of federal income tax rates as of December 31, 2017. The Company is required to maintain its deferred tax liability of $759,543 related to this temporary difference until the stock of KICO is sold, or the assets of KICO are sold or KICO and the parent are merged.

In assessing the valuation of deferred tax assets, the Company considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. No valuation allowance against deferred tax assets has been established, except for NOL limitations, as the Company believes it is more likely than not the deferred tax assets will be realized based on the historical taxable income of KICO, or by offset to deferred tax liabilities.

The Company had no material unrecognized tax benefit and no adjustments to liabilities or operations were required. There were no interest or penalties related to income taxes that have been accrued or recognized as of and for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020. If any had been recognized these would have been reported in income tax expense.

Generally, taxing authorities may examine the Company’s tax returns for the three years from the date of filing. The Company’s tax returns for the years ended December 31, ~~2017~~2018 through December 31, ~~2019~~2020 remain subject to examination.

34
~~Table of Contents~~
Note 10 ~~-Earnings/~~–Earnings/(Loss) Per Common Share

Basic net earnings/(loss) per common share is computed by dividing income/(loss) available to common shareholders by the weighted-average number of shares of Common Stock outstanding. Diluted earnings/(loss) per common share reflect, in periods in which they have a dilutive effect, the impact of common shares issuable upon exercise of stock options as well as non-vested restricted stock awards. The computation of diluted earnings/(loss) per common share excludes those options with an exercise price in excess of the average market price of the Company’s Common Stock during the periods presented.

The computation of diluted earnings/(loss) per common share excludes outstanding options in periods where the exercise of such options would be anti-dilutive. For the ~~six~~nine months ended ~~June~~September 30, 2021, no options were included in the computation of diluted earnings per common share as they would have been anti-dilutive for the relevant periods and, as a result, the weighted average number of shares of Common Stock used in the calculation of diluted earnings per common share has not been adjusted for the effect of such options.

The reconciliation of the weighted average number of shares of Common Stock used in the calculation of basic and diluted earnings/(loss) per common share follows:

Three months ended

Six months ended

June 30,

June 30,

2021

2020

2021

2020

Weighted average number of shares outstanding

10,670,831

10,733,354

10,673,550

10,770,598

Effect of dilutive securities, common share equivalents:

Stock options

-

-

0

0

Restricted stock awards

175,893

1,430

136,374

0

Weighted average number of shares outstanding, used for computing diluted earnings per share

10,846,724

10,734,784

10,809,924

10,770,598

34
Table of Contents

Three months ended

Nine months ended

September 30,

September 30,

2021

2020

2021

2020

Weighted average number of shares outstanding

10,523,515

10,673,077

10,622,988

10,737,853

Effect of dilutive securities, common share equivalents:

Stock options

0

0

0

0

Restricted stock awards

0

0

0

0

Weighted average number of shares outstanding,

used for computing diluted earnings per share

10,523,515

10,673,077

10,622,988

10,737,853

Note 11 - Commitments and Contingencies

Litigation

From time to time, the Company is involved in various legal proceedings in the ordinary course of business. For example, to the extent a claim is asserted by a third party in a lawsuit against one of the Company’s insureds covered by a particular policy, the Company may have a duty to defend the insured party against the claim. These claims may relate to bodily injury, property damage or other compensable injuries as set forth in the policy. Such proceedings are considered in estimating the liability for loss and LAE expenses.

Office Lease

The Company enters into lease agreements for real estate that is primarily used for office space in the ordinary course of business. These leases are accounted for as operating leases, whereby lease expense is recognized on a straight-line basis over the term of the lease. See Note 2 - Accounting Policies for additional information regarding the accounting for leases.

The Company is a party to a non-cancellable operating lease, dated March 27, 2015, for its office facility for KICO located in Valley Stream, New York expiring March 31, 2024.

35
~~Table of Contents~~
On July 8, 2019, the Company entered into a lease agreement for an additional office facility for Cosi located in Valley Stream, New York under a non-cancelable operating lease. The lease has a term of seven years and two months expiring December 31, 2026.

Additional information regarding the Company’s office operating leases is as follows:

Three months ended

Six months ended

Lease cost

June 30, 2021

June 30, 2021

Operating leases

$ 58,988

$ 117,977

Short-term leases

0

0

Total lease cost (1)

$ 58,988

$ 117,977

Other information on operating leases

Cash payments included in the measurement of lease

liability reported in operating cash flows

$ 66,531

$ 131,510

Discount rate

5.50 %

5.50 %
Remaining lease term in years

6.25 years

6.25 years

35
Table of Contents

Three months ended

Nine months ended

Lease cost

September 30, 2021

September 30, 2021

Operating leases

$ 57,459

$ 172,377

Short-term leases

0

0

Total lease cost (1)

$ 57,459

$ 172,377

Other information on operating leases

Cash payments included in the measurement of lease

liability reported in operating cash flows

$ 66,531

$ 198,040

Discount rate

5.50 %

5.50 %
Remaining lease term in years

6 years

6 years

(1)
Included in the condensed consolidated statements of operations and comprehensive income (loss) within other underwriting expenses for KICO and within other operating expenses for Cosi.

The following table presents the contractual maturities of the Company’s lease liabilities as of ~~June~~September 30, 2021:

For the Year Ending December 31,

Total

For the Year

Ending

December 31,

Total

Remainder of 2021

$ 133,061

$ 66,531

2022

273,831

273,831

2023

283,415

283,415

2024

140,739

140,739

2025

94,799

94,799

Thereafter

98,117

98,117

Total undiscounted lease payments

1,023,962

957,432

Less: present value adjustment

152,191

104,438

Operating lease liability

$ 871,771

$ 852,994

Rent expense for the three months ended ~~June~~September 30, 2021 and 2020 amounted to ~~$58,988~~$57,459 and $61,297, respectively. Rent expense for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 amounted to ~~$117,977~~$172,377 and ~~$122,594,~~$183,891, respectively. Rent expense is included in the accompanying condensed consolidated statements of operations and comprehensive income (loss) within other underwriting expenses.

Employment Agreements

Barry Goldstein, President, Chief Executive Officer and Executive Chairman of the Board

On October 14, 2019, the Company and Barry B. Goldstein, the Company’s President, Chief Executive Officer and Executive Chairman of the Board, entered into a Second Amended and Restated Employment Agreement (the “Amended Employment Agreement”). The Amended Employment Agreement is effective as of January 1, 2020 and expires on December 31, 2022. The Amended Employment Agreement extends the expiration date of the employment agreement in effect for Mr. Goldstein from December 31, 2021 to December 31, 2022.

36
Table of Contents

Pursuant to the Amended Employment Agreement, Mr. Goldstein is entitled to receive an annual base salary of $500,000 and an annual bonus equal to 6% of the Company’s consolidated income from operations before taxes, exclusive of the Company’s consolidated net investment income (loss), net unrealized gains (losses) on equity securities and net realized gains (losses) on investments, up to a maximum of 2.5 times his base salary. In addition, pursuant to the Amended Employment Agreement, Mr. Goldstein is entitled to receive a long-term compensation (“LTC”) award of between $945,000 and $2,835,000 based on a specified minimum increase in the Company’s adjusted book value per share (as defined in the Amended Employment Agreement) as of December 31, 2022 as compared to December 31, 2019 (with the maximum LTC payment being due if the average per annum increase is at least 14%). Further, pursuant to the Amended Employment Agreement, in the event that Mr. Goldstein’s employment is terminated by the Company without cause or he resigns for good reason (each as defined in the Amended Employment Agreement), Mr. Goldstein would be entitled to receive his base salary, the 6% bonus and the LTC payment for the remainder of the term. In addition, in the event of Mr. Goldstein’s death, his estate would be entitled to receive his base salary, accrued bonus and accrued LTC payment through the date of death. Further, in the event that Mr. Goldstein’s employment is terminated by the Company without cause or he resigns for good reason, or, in the event of the termination of Mr. Goldstein’s employment due to disability or death, Mr. Goldstein’s granted but unvested restricted stock awards will vest. Mr. Goldstein would be entitled, under certain circumstances, to a payment equal to 3.82 times his then annual salary, the target LTC payment of $1,890,000 and his accrued 6% bonus in the event of the termination of his employment within eighteen months following a change of control of the Company.

Pursuant to the Amended Employment Agreement, in January 2020, Mr. Goldstein received a grant of 157,431 shares of restricted stock under the terms of the Company’s 2014 Plan determined by dividing $1,250,000 by the fair market value of the Company’s Common Stock on the date of grant. This 2020 grant vested with respect to one-third of the award on the first anniversary of the grant date and will vest with respect to one-third of the award on each of the second anniversary of the grant date and December 31, 2022 based on the continued provision of services through the applicable vesting date. Also pursuant to the Amended Employment Agreement, Mr. Goldstein received a grant, under the terms of the 2014 Plan, during January 2021, of 230,769 shares of restricted stock determined by dividing $1,500,000 by the fair market value of the Company’s Common Stock on the date of grant. This 2021 grant will vest with respect to one-half of the award on each of the first anniversary of the grant date and on December 31, 2022 based on the continued provision of services through the applicable vesting date. Further, pursuant to the Amended Employment Agreement, Mr. Goldstein received in 2020 and 2021, and will be entitled to receive during 2022, a grant, under the terms of the 2014 Plan, of a number of shares of restricted stock determined by dividing $136,500 by the fair market value of the Company’s Common Stock on the date of grant. In January 2020, Mr. Goldstein was granted 17,191 shares of restricted stock pursuant to this provision. This grant vested with respect to one-third of the award on the first anniversary of the grant date and will vest with respect to one-third of the award on each of the second anniversary of the grant date and on December 31, 2022 based on the continued provision of services through the applicable vesting date. In January 2021, Mr. Goldstein was granted 21,000 shares of restricted stock pursuant to the provision. This grant will vest with respect to one-half of the award on each of the first anniversary of the grant date and on December 31, 2022 based on the continued provision of services through the applicable vesting date. The 2022 grant will vest on December 31, 2022 based on the continued provision of services through such date.

37
~~Table of Contents~~
Dale A. Thatcher

Effective July 19, 2019 (the “Separation Date”), Dale A. Thatcher retired and resigned his positions as Chief Executive Officer and President of the Company and KICO. At such time, he also resigned his positions on the Board of Directors of each of the Company and KICO. Effective upon Mr. Thatcher’s separation from employment, the Board appointed Barry B. Goldstein, former Chief Executive Officer and Executive Chairman of the Board of Directors, to the position of Chief Executive Officer and President of each of the Company and KICO. Mr. Goldstein previously served as Chief Executive Officer and President of the Company from March 2001 through December 31, 2018, and as Chief Executive Officer and President of KICO from January 2012 through December 31, 2018.
37
Table of Contents

In connection with his separation from employment, each of the Company and KICO entered into an Agreement and General Release (the “Separation Agreement”) with Mr. Thatcher. Pursuant to the Separation Agreement, the Company and KICO provided the following payments and benefits to Mr. Thatcher in full satisfaction of all payments and benefits and other amounts due to him under the terms of the existing employment agreements upon his separation from employment: (i) $381,111 (representing the amount of base salary he would have received had he remained employed through March 31, 2020), (ii) $5,000 in full satisfaction for any bonus payments payable under the existing employment agreements, (iii) continuing group health coverage commencing on the Separation Date and ending on March 31, 2020, and (iv) continued vesting of all stock awards previously granted to Mr. Thatcher in his capacity as an executive officer but which were unvested as of the Separation Date (the “Shares”) (Mr. Thatcher shall not be entitled to any further grants of stock awards after the Separation Date).

Effective January 27, 2021, the Company entered into an agreement (the “Relinquishment Agreement”) with Mr. Thatcher. Pursuant to the Relinquishment Agreement, Mr. Thatcher relinquished his right to receive 14,077 unissued Shares which vested on January 1, 2021, the right to receive 11,905 Shares which were scheduled to vest on March 14, 2021 and the right to receive 14,076 Shares which were scheduled to vest on January 1, 2022 in full consideration of the payment by the Company of an aggregate of $280,406.In addition, the Company and KICO agreed to provide Mr. Thatcher with a severance payment of $20,000 in consideration for a release. Pursuant to the Separation Agreement, Mr. Thatcher agreed that, for a period of three years following the Separation Date, he shall not accept any operating executive role with another property and casualty insurance company.

Meryl Golden, Chief Operating Officer

On September 16, 2019, the Company and Meryl Golden entered into an employment agreement (the “Golden Employment Agreement”) pursuant to which Ms. Golden serves as the Company’s Chief Operating Officer. Ms. Golden also serves as KICO’s Chief Operating Officer. The Golden Employment Agreement became effective as of September 25, 2019 (amended on December 24, 2020) and now expires on December 31, 2022.

Pursuant to the Golden Employment Agreement, Ms. Golden is entitled to receive an annual salary of $500,000. The Golden Employment also provides for the grant on the effective date of a five year option for the purchase of 50,000 shares of the Company’s Common Stock pursuant to the 2014 Plan. The options granted vest in four equal installments, with the first installment vesting on the grant date, and the remaining installments vesting on the first, second, and third anniversaries of the grant date, subject to the terms of the stock option agreement between the Company and Ms. Golden. In January 2021, pursuant to the Golden Employment Agreement as amended, Ms. Golden was granted 30,000 shares of restricted Common Stock pursuant to the 2014 Plan and will be entitled to receive in January 2022 an additional grant of 30,000 shares of restricted Common Stock pursuant to the 2014 Plan. Each such grant will vest in three equal installments on each of the first, second and third anniversaries of the grant date.

38
~~Table of Contents~~
COVID-19

The outbreak of the coronavirus, also known as ~~“COVID-19”~~"COVID-19", has spread across the globe and is impacting worldwide economic activity. Conditions surrounding the coronavirus continue to rapidly evolve and government authorities have implemented emergency measures to mitigate the spread of the virus. The outbreak and the related mitigation measures have had and will continue to have a material adverse impact on global economic conditions as well as on the ~~Company’s~~Company's business activities. The extent to which COVID-19 may impact the ~~Company’s~~Company's business activities will depend on future developments, such as the ultimate geographic spread of the disease, the duration of the outbreak, travel restrictions, business disruptions, and the effectiveness of actions taken in the United States and other countries to contain, prevent and treat the disease. These events are highly uncertain and, as such, the Company cannot determine their financial impact at this time. No adjustments have been made to the amounts reported in these condensed consolidated financial statements as a result of this matter.

38
Table of Contents
Note 12 -– Deferred Compensation Plan

On June 18, 2018, the Company adopted the Kingstone Companies, Inc. Deferred Compensation Plan (the ~~“Deferred~~"Deferred Compensation ~~Plan”~~Plan"). The Deferred Compensation Plan is offered to a select group (“Participants”), consisting of management and highly compensated employees as a method of recognizing and retaining such Participants. The Deferred Compensation Plan provides for eligible Participants to elect to defer up to 75% of their base compensation and up to 100% of bonuses and other compensation and to have such deferred amounts deemed to be invested in specified investment options. In addition to the Participant deferrals, the Company may choose to make matching contributions to some or all of the Participants in the Deferred Compensation Plan to the extent the Participant did not receive the maximum matching or non-elective contributions permissible under the Company’s 401(k) Plan due to limitations under the Internal Revenue Code or the 401(k) Plan. Participants may elect to receive payment of their account balances in a single cash payment or in annual installments for a period of up to ten years. The deferred compensation liability as of ~~June~~September 30, 2021 and December 31, 2020 amounted to ~~$826,626~~$831,441 and $763,789, respectively, and is recorded in accounts payable, accrued expenses and other liabilities in the accompanying condensed consolidated balance sheets. The Company did not make any voluntary contributions for the ~~six~~nine months ended ~~June 20,~~September 30, 2021 and 2020.

Note 13 -– Subsequent Events

The Company has evaluated events that occurred subsequent to ~~June~~September 30, 2021 through the date these condensed consolidated financial statements were issued for matters that required disclosure or adjustment in these condensed consolidated financial statements.

Reinsurance

Effective ~~July 1,~~October 18, 2021, the Company entered into ~~new~~a stub catastrophe reinsurance treaty covering the period from October 18, 2021 through December 31, 2021. The treaty provides reinsurance coverage for catastrophe losses of $5,000,000 in excess of ~~loss and catastrophe reinsurance treaties~~$5,000,000. Losses from freeze are excluded from the treaty (see Note 6 -– Property and Casualty Insurance Activity - “Reinsurance”).

~~A. M. Best~~
On August 6, 2021, KICO’s A.M. Best financial strength rating was downgraded from B++ (Good) to B+ (Good) and its long-term issuer credit rating (“Long-Term ICR”) was downgraded from “bbb” to “bbb-”. Concurrently, A.M. Best also downgraded the Company’s Long-Term ICR from “bb” to “bb-”. Also downgraded was the long-term issue credit rating on the Company’s $30.0 million 5.50% senior unsecured notes due 2022 from “bb” to “bb-”.
~~Employee Stock Purchase Plan~~

On June 19, 2021, the Company’s Board of Directors adopted the Employee Stock Purchase Plan (the “Purchase Plan”), subject to stockholder approval. Such approval was obtained on August 10, 2021. The purpose of the Purchase Plan is to provide eligible employees of the Company with an opportunity to use payroll deductions to purchase shares of Common Stock of the Company. The maximum number of shares of Common Stock that may be purchased under the Purchase Plan is 750,000, subject to adjustment as provided for in the Purchase Plan.
Dividends Declared

On ~~July 29,~~October 30, 2021, the Company’s Board of Directors approved a quarterly dividend of $0.04 per share payable in cash on ~~September~~December 15, 2021 to stockholders of record as of the close of business on ~~August 31,~~November 30, 2021 (see Note 8 -– Stockholders’ Equity).
Nor’easter
The Company received 86 claims from a nor’easter that occurred during the month of October 2021 and does not expect a material amount of additional claims, if any, to be filed subsequent to November 15, 2021.

39
Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

We offer property and casualty insurance products to individuals through our wholly owned subsidiary, Kingstone Insurance Company (“KICO”). KICO’s insureds are located primarily in downstate New York, consisting of New York City, Long Island and Westchester County, although we are actively writing business in New Jersey, Rhode Island, Connecticut and Massachusetts. We are licensed in the States of New York, New Jersey, Rhode Island, Connecticut, Massachusetts, Pennsylvania, Maine, and New Hampshire. For the three months and ~~six~~nine months ended ~~June~~September 30, 2021, respectively, ~~79.8%~~79.4% and ~~76.3%~~77.5% of KICO’s direct written premiums came from the New York policies.

In addition, through our subsidiary, Cosi Agency, Inc. (“Cosi”), a multi-state licensed general agency, we access alternative distribution channels. Cosi receives commission revenue from KICO for the policies it places with others and pays commissions to these agencies. Cosi retains the profit between the commission revenue received and the commission expense paid (“Net Cosi Revenue”). Commission expense is reduced by Net Cosi Revenue and Cosi-related operating expenses are included in other operating expenses. Cosi-related operating expenses are not included in our stand-alone insurance underwriting business and, accordingly, Cosi’s expenses are not included in the calculation of our combined ratio as described below.

We derive substantially all of our revenue from KICO, which includes revenues from earned premiums, ceding commissions from quota share reinsurance, net investment income generated from its portfolio, and net realized gains and losses on investment securities. All of KICO’s insurance policies are written for a one-year term. Earned premiums represent premiums received from insureds, which are recognized as revenue over the period of time that insurance coverage is provided (i.e., ratably over the one-year life of the policy). A significant period of time can elapse from the receipt of insurance premiums to the payment of insurance claims. During this time, KICO invests the premiums, earns investment income and generates net realized and unrealized investment gains and losses on investments. Our holding company earns investment income from its cash holdings and may also generate net realized and unrealized investment gains and losses on future investments.

Our expenses include the insurance underwriting expenses of KICO and other operating expenses. Insurance companies incur a significant amount of their total expenses from losses incurred by policyholders, which are referred to as claims. In settling these claims, various loss adjustment expenses (“LAE”) are incurred such as insurance adjusters’ fees and legal expenses. In addition, insurance companies incur policy acquisition costs. Policy acquisition costs include commissions paid to producers, premium taxes, and other expenses related to the underwriting process, including employees’ compensation and benefits.

Other operating expenses include our corporate expenses as a holding company and operating expenses of Cosi. These corporate expenses include legal and auditing fees, executive employment costs, and other costs directly associated with being a public company. Cosi operating expenses primarily include employment, occupancy and consulting costs.

40
~~Table of Contents~~
Product Lines

Our product lines include the following:

Personal lines: Our largest line of business is personal lines, consisting of homeowners, dwelling fire, cooperative/condominium, renters, and personal umbrella policies.
40
Table of Contents

Commercial liability: Through July 2019, we offered businessowners policies, which consist primarily of small business retail, service, and office risks, with limited property exposures. We also wrote artisan’s liability policies for small independent contractors with smaller sized workforces. In addition, we wrote special multi-peril policies for larger and more specialized businessowners risks, including those with limited residential exposures. Further, we offered commercial umbrella policies written above our supporting commercial lines policies.

In May 2019, due to the poor performance of this line we placed a moratorium on new commercial lines and new commercial umbrella submissions while we further reviewed this business. In July 2019, due to the continuing poor performance of these lines, we made the decision to no longer underwrite commercial lines or commercial umbrella risks. In-force policies as of July 31, 2019 for these lines were non-renewed at the end of their annual terms. As of ~~June~~September 30, 2021, there are no commercial liability policies in-force. As of ~~June~~September 30, 2021, these expired policies represent approximately ~~26.5%~~20.3% of loss and LAE reserves net of reinsurance recoverables. See discussion below under “Additional Financial Information”.

Livery physical damage: We write for-hire vehicle physical damage only policies for livery and car service vehicles and taxicabs. These policies insure only the physical damage portion of insurance for such vehicles, with no liability coverage included.

Other: We write canine legal liability policies and have a small participation in mandatory state joint underwriting associations.

Key Measures

We utilize the following key measures in analyzing the results of our insurance underwriting business:

Net loss ratio: The net loss ratio is a measure of the underwriting profitability of an insurance company’s business. Expressed as a percentage, this is the ratio of net losses and LAE incurred to net premiums earned.

Net underwriting expense ratio: The net underwriting expense ratio is a measure of an insurance company’s operational efficiency in administering its business. Expressed as a percentage, this is the ratio of the sum of acquisition costs (the most significant being commissions paid to our producers) and other underwriting expenses less ceding commission revenue less other income to net premiums earned.
41
~~Table of Contents~~

Net combined ratio: The net combined ratio is a measure of an insurance company’s overall underwriting profit. This is the sum of the net loss and net underwriting expense ratios. If the net combined ratio is at or above 100 percent, an insurance company cannot be profitable without investment income, and may not be profitable if investment income is insufficient.

Underwriting income: Underwriting income is net pre-tax income attributable to our insurance underwriting business before investment activity. It excludes net investment income, net realized gains from investments, and depreciation and amortization (net premiums earned less expenses included in combined ratio). Underwriting income is a measure of an insurance company’s overall operating profitability before items such as investment income, depreciation and amortization, interest expense and income taxes.

Critical Accounting Policies and Estimates

Our condensed consolidated financial statements include the accounts of Kingstone Companies, Inc. and all majority-owned and controlled subsidiaries. The preparation of financial statements in conformity with GAAP requires our management to make estimates and assumptions in certain circumstances that affect amounts reported in our condensed consolidated financial statements and related notes. In preparing these condensed consolidated financial statements, our management has utilized information including our past history, industry standards, and the current economic environment, and other factors, in forming its estimates and judgments of certain amounts included in the condensed consolidated financial statements, giving due consideration to materiality. It is possible that the ultimate outcome as anticipated by our management in formulating its estimates in these financial statements may not materialize. Application of the critical accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties and, as a result, actual results could differ from these estimates. In addition, other companies may utilize different estimates, which may impact comparability of our results of operations to those of similar companies.

41
Table of Contents
We believe that the most critical accounting policies relate to the reporting of reserves for loss and LAE, including losses that have occurred but have not been reported prior to the reporting date, amounts recoverable from third party reinsurers, deferred ceding commission revenue, deferred policy acquisition costs, deferred income taxes, the impairment of investment securities, intangible assets and the valuation of stock-based compensation. See Note 2 to the condensed consolidated financial statements.

42
~~Table of Contents~~
Consolidated Results of Operations

~~Six~~Nine Months Ended ~~June~~September 30, 2021 Compared to ~~Six~~Nine Months Ended ~~June~~September 30, 2020

The following table summarizes the changes in the results of our operations (in thousands) for the periods indicated:

Six months ended June 30,

Nine months ended September 30,

($ in thousands)

2021

2020

Change

Percent

2021

2020

Change

Percent

Revenues

Direct written premiums

$ 82,745

$ 79,347

$ 3,398

4.3 %

$ 131,610

$ 125,090

$ 6,520

5.2 %
Assumed written premiums

-

-

-

na
%

-

-

-

na
%

82,745

79,347

3,398

4.3 %

131,610

125,090

6,520

5.2 %
Ceded written premiums

Ceded to quota share treaties

236

15,600

(15,364 )

(98.5 )%

374

24,562

(24,188 )

(98.5 )%
Ceded to excess of loss treaties

1,059

947

112

11.8 %

2,057

1,482

575

38.8 %
Ceded to catastrophe treaties

13,336

11,519

1,817

15.8 %

19,423

17,770

1,653

9.3 %
Total ceded written premiums

14,631

28,066

(13,435 )

(47.9 )%

21,854

43,814

(21,960 )

(50.1 )%

Net written premiums

68,114

51,281

16,833

32.8 %

109,756

81,276

28,480

35.0 %

Change in unearned premiums

Direct and assumed

1,937

5,377

(3,440 )

(64.0 )%

(2,911 )

2,216

(5,127 )

na
Ceded to quota share treaties

(25 )

(3,080 )

3,055

99.2 %

(15 )

(2,392 )

2,377

99.4 %
Change in net unearned premiums

1,912

2,297

(385 )

(16.8 )%

(2,926 )

(176 )

(2,750 )

(1,562.5 )%

Premiums earned

Direct and assumed

84,681

84,724

(43 )

(0.1 )%

128,698

127,305

1,393

1.1 %
Ceded to reinsurance treaties

(14,655 )

(31,146 )

16,491

52.9 %

(21,869 )

(46,206 )

24,337

52.7 %
Net premiums earned

70,026

53,578

16,448

30.7 %

106,829

81,099

25,730

31.7 %

Ceding commission revenue

45

7,311

(7,266 )

(99.4 )%

37

10,760

(10,723 )

(99.7 )%
Net investment income

3,461

3,278

183

5.6 %

5,138

4,772

366

7.7 %
Net gains (losses) on investments

5,276

(3,746 )

9,022

na %

5,480

(1,639 )

7,119

na
%
Other income

296

522

(226 )

(43.3 )%

577

773

(196 )

(25.4 )%
Total revenues

79,104

60,943

18,161

29.8 %

118,062

95,765

22,296

23.3 %
Expenses

Loss and loss adjustment expenses

Direct and assumed:

Loss and loss adjustment expenses excluding the effect of catastrophes

44,096

37,081

7,015

18.9 %

67,739

52,737

15,002

28.4 %
Losses from catastrophes (1)

106

2,338

(2,232 )

(95.5 )%

12,541

20,407

(7,866 )

(38.5 )%
Total direct and assumed loss and loss adjustment expenses

44,202

39,419

4,783

12.1 %

80,280

73,144

7,136

9.8 %

Ceded loss and loss adjustment expenses:

Loss and loss adjustment expenses excluding the effect of catastrophes

882

9,592

(8,710 )

(90.8 )%

860

13,794

(12,934 )

(93.8 )%
Losses from catastrophes (1)

-

628

(628 )

(100.0 )%

360

10,033

(9,673 )

(96.4 )%
Total ceded loss and loss adjustment expenses

882

10,220

(9,338 )

(91.4 )%

1,220

23,827

(22,607 )

(94.9 )%

Net loss and loss adjustment expenses:

Loss and loss adjustment expenses excluding the effect of catastrophes

43,214

27,489

15,725

57.2 %

66,879

38,943

27,936

71.7 %
Losses from catastrophes (1)

106

1,710

(1,604 )

(93.8 )%

12,181

10,374

1,807

17.4 %
Net loss and loss adjustment expenses

43,320

29,199

14,121

48.4 %

79,060

49,317

29,743

60.3 %

Commission expense

16,509

15,616

893

5.7 %

24,711

23,653

1,058

4.5 %
Other underwriting expenses

13,160

13,087

73

0.6 %

19,723

19,434

289

1.5 %
Other operating expenses

2,286

2,326

(40 )

(1.7 )%

3,141

3,364

(223 )

(6.6 )%
Depreciation and amortization

1,660

1,360

300

22.1 %

2,480

2,070

410

19.8 %
Interest expense

913

913

-

-
%

1,370

1,370

-

-
%
Total expenses

77,849

62,503

15,347

24.6 %

130,485

99,209

31,277

31.5 %

Income (loss) before taxes

1,256

(1,560 )

2,816

na %
Income tax expense (benefit)

244

(724 )

968

na %
Net income (loss)

$ 1,012

$ (836 )

$ 1,848

na %
Loss before taxes

(12,423 )

(3,443 )

(8,980 )

(260.8 )%
Income tax benefit

(2,817 )

(1,379 )

(1,438 )

(104.3 )%
Net loss

$ (9,606 )

$ (2,064 )

$ (7,542 )

(365.4 )%

(1)
The ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 include catastrophe losses, which are defined as losses from an event for which a catastrophe bulletin and related serial number has been issued by the Property Claims Services (PCS) unit of the Insurance Services Office (ISO). PCS catastrophe bulletins are issued for events that cause more than $25 million in total insured losses and affect a significant number of policyholders and insurers.

4342
Table of Contents

Six months ended June 30,

Nine months ended September 30,

2021

2020

Percentage Point Change

Percent Change

2021

2020

Percentage Point Change

Percent Change

Key ratios:

Net loss ratio

61.9 %

54.5 %

7.4

13.6 %

74.0 %

60.8 %

13.2

21.7 %
Net underwriting expense ratio

41.9 %

39.0 %

2.9

7.4 %

41.0 %

38.9 %

2.1

5.4 %
Net combined ratio

103.8 %

93.5 %

10.3

11.0 %

115.0 %

99.7 %

15.3

15.3 %

Direct Written Premiums

Direct written premiums during the ~~six~~nine months ended ~~June~~September 30, 2021 (“~~Six~~Nine Months 2021”) were ~~$82,745,000~~$131,610,000 compared to ~~$79,347,000~~$125,090,000 during the ~~six~~nine months ended ~~June~~September 30, 2020 (“~~Six~~Nine Months 2020”). The increase of ~~$3,398,000,~~$6,520,000, or ~~4.3%~~5.2%, was primarily due an increase in premiums from our personal lines business. Direct written premiums from our personal lines business for ~~Six~~Nine Months 2021 were ~~$78,608,000,~~$124,593,000, an increase of ~~$2,650,000,~~$4,995,000, or ~~3.5%~~4.2%, from ~~$75,958,000~~$119,598,000 in ~~Six~~Nine Months 2020. Direct written premiums from our livery physical damage business for ~~Six~~Nine Months 2021 were ~~$4,023,000,~~$6,837,000, an increase of ~~$602,000,~~$1,370,000, or ~~17.6%~~25.1%, from ~~$3,421,000~~$5,467,000 in ~~Six~~Nine Months 2020. The increase in livery physical damage direct written premiums is due to the declining effect of the ~~Covid-19~~COVID-19 pandemic in our geographic area.

Beginning in 2017 we started writing homeowners policies in New Jersey. Through 2019 we expanded to Rhode Island, Massachusetts and Connecticut. We refer to our New York business as our “Core” business and the business outside of New York as our “Expansion” business. Direct written premiums from our Expansion business were ~~$19,571,000~~$29,620,000 in ~~Six~~Nine Months 2021 compared to ~~$15,096,000~~$24,293,000 in ~~Six~~Nine Months 2020. Direct written premiums from our Core business were ~~$63,173,000~~$101,990,000 in ~~Six~~Nine Months 2021 compared to ~~$64,251,000~~$100,796,000 in ~~Six~~Nine Months 2020.

Net Written Premiums and Net Premiums Earned

Effective December 15, 2019, we entered into a quota share reinsurance treaty for our personal lines business covering the period from December 15, 2019 through December 30, 2020 (“2019/2020 Treaty”). Effective December 31, 2020, the 2019/2020 Treaty expired on a cut off basis; this treaty was not renewed. In addition to the 2019/2020 Treaty, our personal lines quota share reinsurance treaty in effect for ~~Six~~Nine Months 2020 also included the run-off of the personal lines quota share treaty (“2018/2019 Treaty”) that expired on June 30, 2019. The run-off covered the period from July 1, 2019 through June 30, 2020 (“2019/2020 Run-Off”). The following table describes the quota share reinsurance ceding rates in effect during ~~Six~~Nine Months 2021 and ~~Six~~Nine Months 2020. This table should be referred to in conjunction with the discussions for net written premiums, net premiums earned, ceding commission revenue and net loss and loss adjustment expenses that follow.

43
Table of Contents

~~Six~~Nine months ended ~~June~~September 30,

2021

2020

Quota share reinsurance rates

Personal lines

2019/2020 Treaty

n/a

25% (1)

2018/2019 Treaty

n/a

10% (2)

(1)
The 2019/2020 Treaty was effective from December 15, 2019 through December 30, 2020 with a quota share reinsurance rate of 25%.

(2)
The 2018/2019 Treaty expired on a run-off basis from July 1, 2019 through June 30, 2020.
44
~~Table of Contents~~

Net written premiums increased ~~$16,833,000,~~$28,480,000, or ~~32.8%~~35.0%, to ~~$68,114,000~~$109,756,000 in ~~Six~~Nine Months 2021 from ~~$51,281,000~~$81,276,000 in ~~Six~~Nine Months 2020. Net written premiums include direct and assumed premiums, less the amount of written premiums ceded under our reinsurance treaties (quota share, excess of loss, and catastrophe). The increase in net written premiums in ~~Six~~Nine Months 2021 was attributable to the expiration of the 2019/2020 Treaty on December 30, 2020 on a cut-off basis (see table above). In ~~Six~~Nine Months 2021, our premiums ceded under quota share treaties decreased by ~~$15,364,000~~$24,188,000 in comparison to ceded premiums in ~~Six~~Nine Months 2020. Our personal lines business was subject to the 2019/2020 Treaty from December 15, 2019 through December 30, 2020. Our personal lines business was subject to the 2018/2019 Treaty through June 30, 2019. Following June 30, 2019, any earned premium and associated claims for policies still in force continued to be ceded under the 10% quota share rate until such policies expired (run-off) over the next year. The 2019/2020 run-off period was from July 1, 2019 through June 30, 2020 and there was no return of unearned premiums under this arrangement.

Excess of loss reinsurance treaties

An increase in written premiums will increase the premiums ceded under our excess of loss treaties. In ~~Six~~Nine Months 2021, our ceded excess of loss reinsurance premiums increased by ~~$112,000~~$575,000 over the comparable ceded premiums for ~~Six~~Nine Months 2020. The increase was due to an increase in premiums subject to excess of loss reinsurance.

Catastrophe reinsurance treaties

Most of the premiums written under our personal lines policies are also subject to our catastrophe treaties. An increase in our personal lines business gives rise to more property exposure, which increases our exposure to catastrophe risk; therefore, our premiums ceded under catastrophe treaties will increase. This results in an increase in premiums ceded under our catastrophe treaties provided that reinsurance rates are stable or are increasing. In ~~Six~~Nine Months 2021, our premiums ceded under catastrophe treaties increased by ~~$1,817,000~~$1,653,000 over the comparable ceded premiums in ~~Six~~Nine Months 2020. The change was due to an increase in reinsurance rates effective July 1, 2020, partially offset by a decrease in our limit effective July 1, 2020. Through ~~June~~September 30, 2020, our ceded catastrophe premiums were paid based on the total direct written premiums subject to the catastrophe reinsurance treaty. Effective July 1, 2020, and continuing through June 30, 2021, our ceded catastrophe premiums were paid based on the total insured value of our risks calculated as of August 31, 2020. Effective July 1, 2021, and continuing through September 30, 2021, our ceded catastrophe premiums were paid based on the total insured value of our risks projected as of August 31, 2021.
44
Table of Contents

Net premiums earned

Net premiums earned increased ~~$16,448,000,~~$25,730,000, or ~~30.7%~~31.7%, to ~~$70,026,000~~$106,829,000 in ~~Six~~Nine Months 2021 from ~~$53,578,000~~$81,099,000 in ~~Six~~Nine Months 2020. The increase was due to the expiration of both the 2019/2020 Treaty on December 30, 2020 on a cut-off basis and the 2019/2020 Run-Off as of June 30, 2020.

45
~~Table of Contents~~
Ceding Commission Revenue

The following table summarizes the changes in the components of ceding commission revenue (in thousands) for the periods indicated:

Six Months ended June 30,

Nine Months ended September 30,

($ in thousands)

2021

2020

Change

Percent

2021

2020

Change

Percent

Provisional ceding commissions earned

$ 95

$ 7,161

$ (7,066 )

(98.7 )%

$ 136

$ 10,622

$ (10,486 )

(98.7 )%
Contingent ceding commissions earned

(50 )

150

(200 )

n/a

(99 )

138

(237 )

n/a

Total ceding commission revenue

$ 45

$ 7,311

$ (7,266 )

(99.4 )%

$ 37

$ 10,760

$ (10,723 )

(99.7 )%

Ceding commission revenue was ~~$45,000~~$37,000 in ~~Six~~Nine Months 2021 compared to ~~$7,311,000~~$10,760,000 in ~~Six~~Nine Months 2020. The decrease of ~~$7,266,000~~$10,723,000 was due to a decrease in both provisional ceding commissions earned and contingent ceding commissions earned. See below for a discussion of provisional ceding commissions earned and contingent ceding commissions earned.

Provisional Ceding Commissions Earned

Through December 30, 2020, we received a provisional ceding commission based on ceded written premiums. The ~~$7,066,000~~$10,486,000 decrease in provisional ceding commissions earned was due to the expiration of both the 2019/2020 Treaty on December 30, 2020 on a cut-off basis and the 2019/2020 Run-Off as of June 30, 2020.

Contingent Ceding Commissions Earned

The structure of the 2019/2020 Treaty and 2019/2020 Run-Off called for a higher upfront provisional ceding commission and there was not an opportunity to earn additional contingent ceding commissions under those treaties. The amount of contingent ceding commissions we are eligible to receive under our prior years’ quota share treaties is subject to change based on losses incurred related to claims with accident dates before July 1, 2017. Under our prior years’ quota share treaties, we received a contingent ceding commission based on a sliding scale in relation to the losses incurred under our quota share treaties. The lower the ceded loss ratio, the more contingent commission we receive.

Net Investment Income

Net investment income was ~~$3,461,000~~$5,138,000 in ~~Six~~Nine Months 2021 compared to ~~$3,278,000~~$4,772,000 in ~~Six~~Nine Months 2020, an increase of ~~$183,000,~~$366,000, or ~~5.6%~~7.7%. The average yield on invested assets was ~~3.45%~~3.42% as of ~~June~~September 30, 2021 compared to ~~3.53%~~3.51% as of ~~June~~September 30, 2020.

Cash and invested assets were ~~$234,100,000~~$246,004,000 as of ~~June~~September 30, 2021 compared to ~~$218,739,000~~$220,749,000 as of ~~June~~September 30, 2020. The ~~$15,361,000~~$25,255,000 increase in cash and invested assets was primarily attributable to the return of premiums ceded, net of ceding commissions, at the expiration of the 2019/2020 Treaty and by an increase in unrealized gains during the periods after ~~June~~September 30, 2020.
45
Table of Contents

Net Gains and Losses on Investments

Net gains on investments were ~~$5,276,000~~$5,480,000 in ~~Six~~Nine Months 2021 compared to net losses of ~~$3,746,000~~$1,639,000 in ~~Six~~Nine Months 2020. Unrealized gains on our equity securities and other investments in ~~Six~~Nine Months 2021 were ~~$3,431,000,~~$2,603,000, compared to unrealized losses of ~~$4,022,000~~$2,394,000 in ~~Six~~Nine Months 2020. Realized gains on sales of investments were ~~$1,844,000~~$2,877,000 in ~~Six~~Nine Months 2021 compared to a gain of ~~$275,000~~$755,000 in ~~Six~~Nine Months 2020.
46
~~Table of Contents~~

Other Income

Other income was ~~$296,000~~$577,000 in ~~Six~~Nine Months 2021 compared to ~~$522,000~~$773,000 in ~~Six~~Nine Months 2020. The decrease of ~~$226,000,~~$196,000, or ~~43.3%~~25.4%, was primarily due to the elimination of fees in our commercial lines business that was in run-off in ~~Six~~Nine Months 2020, a result of our decision in July 2019 to no longer underwrite this line of business.

Net Loss and LAE

Net loss and LAE was ~~$43,320,000~~$79,060,000 for ~~Six~~Nine Months 2021 compared to ~~$29,199,000~~$49,317,000 for ~~Six~~Nine Months 2020. The net loss ratio was ~~61.9%~~74.0% in ~~Six~~Nine Months 2021 compared to ~~54.5%~~60.8% in ~~Six~~Nine Months 2020, an increase of ~~7.4~~13.2 percentage points.

The following graph summarizes the changes in the components of net loss ratio for the periods indicated, along with the comparable components excluding commercial lines business:


(Components may not sum to totals due to rounding)

During Six Months 2021, the loss ratio was higher than Six Months 2020 mainly due to an elevated frequency of personal lines liability claims as well as water damage property claims. There were more liability claims reported during Six Month 2021 from both Homeowners and Dwelling Fire lines. Water losses were higher during Six Months 2021 compared to prior year period, but the observed activity was in the historical range.

4746
Table of Contents

The loss ratio during Nine Months 2021 was higher than Nine Months 2020 due to an elevated frequency of liability claims, as well as a higher impact from large fire losses and water damage claims. The elevated reported liability claim frequency began in early 2021 for both Homeowners and Dwelling Fire lines. Liability frequency has improved since June 2021 for Homeowners, our largest line of business, but remains elevated for Dwelling Fire. This is suspected to be related to the COVID-19 pandemic and is expected to return to a more typical level as people return to work. The impact of water damage claims during Nine Months 2021 was higher than the prior year period but was in line with the long-term average.
The impact of catastrophe losses was ~~low~~high for ~~Six~~Nine Months 2021. The winter was mild, but there were five catastrophe events during the three months ended September 30, 2021, ~~due to a mild winter season. There were only four minor winter~~including three named storms, Elsa, Henri and Ida. Ida was one of the largest catastrophe events ~~classified as catastrophe during 2021 through June.~~in the company’s history, resulting in over 1,500 reported claims. The estimated net impact of Ida is $9,600,000, or a 9.0-point impact on the year-to-date loss ratio. The total impact of all catastrophe ~~losses were $106,000, which contributed 0.2 point to~~events on the loss ~~ratio.~~ratio is 11.5 points for Nine Months 2021. This compares to a ~~3.2~~12.8 points impact from catastrophe events ~~from the corresponding period from prior year~~for Nine Months 2020, which also had a ~~relatively~~ mild ~~winter.~~winter but was heavily impacted by Tropical Storm Isaias in the three months ended September 30, 2020.

Prior year development continued to be stable for ~~Six~~Nine Months 2021. There was an overall favorable development of ~~$8,000,~~$11,000, which had a marginal impact on the loss ratio.

See table below under “Additional Financial Information” summarizing net loss ratios by line of business.

Commission Expense

Commission expense was ~~$16,509,000~~$24,711,000 in ~~Six~~Nine Months 2021 or ~~19.5%~~19.2% of direct earned premiums. Commission expense was ~~$15,616,000~~$23,653,000 in ~~Six~~Nine Months 2020 or ~~18.4%~~18.6% of direct earned premiums. The increase ~~of $893,000~~in the rate is ~~primarily~~ due to an increase in the estimate for annual contingent commissions for ~~Six~~Nine Months 2021 as compared to ~~Six~~Nine Months 2020.

Other Underwriting Expenses

Other underwriting expenses were ~~$13,160,000~~$19,723,000 in ~~Six~~Nine Months 2021 compared to ~~$13,087,000~~$19,434,000 in ~~Six~~Nine Months 2020. The modest increase of ~~$73,000,~~$289,000, or ~~0.6%~~1.5%, was primarily due to an initiative to reduce expenses with the use of technology.

Our largest single component of other underwriting expenses is salaries and employment costs, with costs of ~~$5,079,000~~$7,592,000 in ~~Six~~Nine Months 2021 compared to ~~$5,342,000~~$8,177,000 in ~~Six~~Nine Months 2020. The decrease of ~~$263,000,~~$585,000, or ~~4.9%~~7.2%, compares favorably with the ~~3.5%~~4.2% increase in personal lines direct written premiums. The decrease in employment costs was attributable to staff reductions.

Our net underwriting expense ratio in ~~Six~~Nine Months 2021 was ~~41.9%~~41.0% compared to ~~39.0%~~38.9% in ~~Six~~Nine Months 2020. The following table shows the individual components of our net underwriting expense ratio for the periods indicated:

Six months ended

June 30,

Percentage

2021

2020

Point Change

Other underwriting expenses

Employment costs

7.3 %

10.0 %

(2.7 )
Underwriting fees (inspections/data services)

1.4

3.0

(1.6 )
IT expenses

3.1

2.5

0.6

Other expenses

6.9

9.0

(2.1 )
Total other underwriting expenses

18.7

24.5

(5.8 )

Commission expense

23.6

29.1

(5.5 )

Ceding commission revenue

Provisional

(0.1 )

(13.4 )

13.3

Contingent

0.1

(0.3 )

0.4

Total ceding commission revenue

-

(13.7 )

13.7

Other income

(0.4 )

(0.9 )

0.5

Net underwriting expense ratio

41.9 %

39.0 %

2.9

4847
Table of Contents

Nine months ended

September 30,

Percentage

2021

2020

Point Change

Other underwriting expenses

Employment costs

7.1 %

10.1 %

(3.0 )
Underwriting fees (inspections/data services)

1.4

2.8

(1.4 )
IT expenses

3.0

2.6

0.4

Other expenses

7.0

8.4

(1.4 )
Total other underwriting expenses

18.5

23.9

(5.4 )

Commission expense

23.1

29.2

(6.1 )

Ceding commission revenue

Provisional

(0.1 )

(13.1 )

13.0

Contingent

0.1

(0.2 )

0.3

Total ceding commission revenue

-

(13.3 )

13.3

Other income

(0.6 )

(0.9 )

0.3

Net underwriting expense ratio

41.0 %

38.9 %

2.1

The overall ~~13.7~~13.3 percentage point decrease in the benefit from ceding commissions in ~~Six~~Nine Months 2020 was driven by the reduction in provisional ceding commission revenue due to the expiration of the 2019/2020 Treaty on December 30, 2020. The components of our net underwriting expense ratio related to other underwriting expenses and commissions decreased in all categories due to more retention, given the reduction of ceded premiums after the expiration of the 2019/2020 Treaty on December 30, 2020, resulting in an ~~11.3~~11.5 percentage point decrease in these components of the net underwriting expense ratio.

Other Operating Expenses

Other operating expenses, related to the expenses of our holding company and Cosi, were ~~$2,286,000~~$3,141,000 for ~~Six~~Nine Months 2021 compared to ~~$2,326,000~~$3,364,000 for ~~Six~~Nine Months 2020. The decrease in ~~Six~~Nine Months 2021 of ~~$40,000,~~$223,000, or ~~1.7%~~6.6%, as compared to ~~Six~~Nine Months 2020 was primarily due to a decrease in professional ~~fees,~~fees. This aforementioned decrease was partially offset by an increase in employment costs due to fluctuations in deferred compensation liability related to changes in the underlying invested portfolio and compensation paid pursuant to a relinquishment agreement with Dale A. Thatcher, our former Chef Executive Officer (see Note 11 to the condensed consolidated financial statements).

Depreciation and Amortization

Depreciation and amortization was ~~$1,660,000~~$2,480,000 in ~~Six~~Nine Months 2021 compared to ~~$1,360,000~~$2,070,000 in ~~Six~~Nine Months 2020. The increase of ~~$300,000,~~$410,000, or ~~22.1%~~19.8%, in depreciation and amortization was primarily due to depreciation of new system platforms for policy and claims management and newly purchased assets used to upgrade our other systems.

Interest Expense

Interest expense was ~~$913,000~~$1,370,000 for both ~~Six~~Nine Months 2021 and ~~Six~~Nine Months 2020. We incurred interest expense in connection with our $30.0 million issuance of long-term debt in December 2017.

48
Table of Contents
Income Tax Expense

Income tax ~~expense~~benefit in ~~Six~~Nine Months 2021 was ~~$244,000,~~$2,817,000, which resulted in an effective tax expense rate of ~~19.4%~~22.7%. Income tax benefit in ~~Six~~Nine Months 2020 was ~~$724,000,~~$1,379,000, which resulted in an effective tax expense rate of ~~46.4%~~40.1%. ~~Income~~Loss before taxes was ~~$1,256,000~~$12,423,000 in ~~Six~~Nine Months 2021 compared to loss before taxes of ~~$1,560,000~~$3,443,000 in ~~Six~~Nine Months 2020. On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act was signed into law, allowing for a five year carryback of 2020 NOLs. We ~~will elect~~elected on our 2020 federal income tax return to carry back the entire annual 2020 NOL of $5,715,000 to tax year 2015. The corporate tax rate in 2015 was 34%, compared to the corporate tax rate of 21% in 2020.

Net ~~Income (Loss)~~Loss

Net ~~income~~loss was ~~$1,012,000~~$9,606,000 in ~~Six~~Nine Months 2021 compared to net loss of ~~$836,000~~$2,064,000 in ~~Six~~Nine Months 2020. The increase in net ~~income~~loss of ~~$1,848,000~~$7,542,000 was due to the circumstances described above, which caused the increases in ~~our net premiums earned, net investment income and net gains on investments, partially offset by the increases in~~ net loss ratio, commission expense, other underwriting expenses, ~~other operating expenses,~~ depreciation and amortization, ~~income tax expense~~ and ~~decreased~~decrease in ceding commission revenue and other ~~income.~~income, partially offset by the increases in our net premiums earned, net investment income, net gains on investments, and income tax benefit, and decreases in other operating expenses.
49
~~Table of Contents~~

Three Months Ended ~~June~~September 30, ~~2021 Compared~~2021Compared to Three Months Ended ~~June~~September 30, 2020

The following table summarizes the changes in the results of our operations (in thousands) for the periods indicated:

Three months ended June 30,

($ in thousands)

2021

2020

Change

Percent

Revenues

Direct written premiums

$ 44,616

$ 42,650

$ 1,966

4.6 %
Assumed written premiums

-

-

-

na
%

44,616

42,650

1,966

4.6 %
Ceded written premiums

Ceded to quota share treaties

98

8,502

(8,404 )

(98.8 )%
Ceded to excess of loss treaties

535

452

83

18.4 %
Ceded to catastrophe treaties

6,669

5,606

1,063

19.0 %
Total ceded written premiums

7,302

14,560

(7,258 )

(49.8 )%

Net written premiums

37,314

28,090

9,224

32.8 %

Change in unearned premiums

Direct and assumed

(1,852 )

(527 )

(1,325 )

(251.4 )%
Ceded to quota share treaties

(25 )

(926 )

901

97.3 %
Change in net unearned premiums

(1,877 )

(1,453 )

(424 )

(29.2 )%

Premiums earned

Direct and assumed

42,762

42,123

639

1.5 %
Ceded to reinsurance treaties

(7,326 )

(15,486 )

8,160

52.7 %
Net premiums earned

35,436

26,637

8,799

33.0 %

Ceding commission revenue

46

3,480

(3,434 )

(98.7 )%
Net investment income

1,678

1,612

66

4.1 %
Net gains on investments

2,315

2,698

(383 )

14.2 %
Other income

125

262

(137 )

(52.3 )%
Total revenues

39,600

34,689

4,911

14.2 %
Expenses

Loss and loss adjustment expenses

Direct and assumed:

Loss and loss adjustment expenses excluding the effect of catastrophes

20,940

15,109

5,831

38.6 %
Losses from catastrophes (1)

(123 )

2,057

(2,180 )

na %
Total direct and assumed loss and loss adjustment expenses

20,817

17,166

3,651

21.3 %

Ceded loss and loss adjustment expenses:

Loss and loss adjustment expenses excluding the effect of catastrophes

58

3,808

(3,750 )

(98.5 )%
Losses from catastrophes (1)

-

545

(545 )

(100.0 )%
Total ceded loss and loss adjustment expenses

58

4,353

(4,295 )

(98.7 )%

Net loss and loss adjustment expenses:

Loss and loss adjustment expenses excluding the effect of catastrophes

20,882

11,301

9,581

84.8 %
Losses from catastrophes (1)

(123 )

1,512

(1,635 )

na %
Net loss and loss adjustment expenses

20,759

12,813

7,946

62.0 %

Commission expense

8,286

7,761

525

6.8 %
Other underwriting expenses

6,693

6,325

368

5.8 %
Other operating expenses

933

1,089

(156 )

(14.3 )%
Depreciation and amortization

837

673

164

24.4 %
Interest expense

457

457

-

-
%
Total expenses

37,965

29,118

8,847

30.4 %

Income before taxes

1,636

5,571

(3,935 )

(70.6 )%
Income tax expense

312

963

(651 )

(67.6 )%
Net income

$ 1,324

$ 4,608

$ (3,284 )

(71.3 )%
49
Table of Contents

Three months ended September 30,

($ in thousands)

2021

2020

Change

Percent

Revenues

Direct written premiums

$ 48,865

$ 45,743

$ 3,122

6.8 %
Assumed written premiums

-

-

-

na
%

48,865

45,743

3,122

6.8 %
Ceded written premiums

Ceded to quota share treaties

139

8,962

(8,823 )

(98.4 )%
Ceded to excess of loss treaties

998

535

463

86.5 %
Ceded to catastrophe treaties

6,086

6,251

(165 )

(2.6 )%
Total ceded written premiums

7,223

15,748

(8,525 )

(54.1 )%

Net written premiums

41,642

29,995

11,647

38.8 %

Change in unearned premiums

Direct and assumed

(4,848 )

(3,161 )

(1,687 )

(53.4 )%
Ceded to quota share treaties

10

688

(678 )

(98.5 )%
Change in net unearned premiums

(4,838 )

(2,473 )

(2,365 )

(95.6 )%

Premiums earned

Direct and assumed

44,017

42,581

1,436

3.4 %
Ceded to reinsurance treaties

(7,214 )

(15,060 )

7,846

52.1 %
Net premiums earned

36,803

27,521

9,282

33.7 %

Ceding commission revenue

(7 )

3,449

(3,456 )

na
%
Net investment income

1,677

1,494

183

12.2 %
Net gains on investments

204

2,107

(1,903 )

(90.3 )%
Other income

281

251

30

12.0 %
Total revenues

38,958

34,822

4,136

11.9 %
Expenses

Loss and loss adjustment expenses

Direct and assumed:

Loss and loss adjustment expenses excluding the effect of catastrophes

23,643

15,656

7,987

51.0 %
Losses from catastrophes (1)

12,435

18,069

(5,634 )

na
%
Total direct and assumed loss and loss adjustment expenses

36,078

33,725

2,353

7.0 %

Ceded loss and loss adjustment expenses:

Loss and loss adjustment expenses excluding the effect of catastrophes

(22 )

4,202

(4,224 )

na
%
Losses from catastrophes (1)

360

9,405

(9,045 )

(96.2 )%
Total ceded loss and loss adjustment expenses

338

13,607

(13,269 )

(97.5 )%

Net loss and loss adjustment expenses:

Loss and loss adjustment expenses excluding the effect of catastrophes

23,665

11,454

12,211

106.6 %
Losses from catastrophes (1)

12,075

8,664

3,411

39.4 %
Net loss and loss adjustment expenses

35,740

20,118

15,622

77.7 %

Commission expense

8,202

8,036

166

2.1 %
Other underwriting expenses

6,563

6,347

216

3.4 %
Other operating expenses

855

1,038

(183 )

(17.6 )%
Depreciation and amortization

820

710

110

15.5 %
Interest expense

457

457

-

-
%
Total expenses

52,637

36,706

15,931

43.4 %

Loss before taxes

(13,679 )

(1,884 )

(11,795 )

(626.1 )%
Income tax benefit

(3,061 )

(656 )

(2,405 )

(366.6 )%
Net loss

$ (10,618 )

$ (1,228 )

$ (9,390 )

(764.7 )%

~~(2)~~(1)
The three months ended ~~June~~September 30, 2021 and 2020 include catastrophe losses, which are defined as losses from an event for which a catastrophe bulletin and related serial number has been issued by the Property Claims Services (PCS) unit of the Insurance Services Office (ISO). PCS catastrophe bulletins are issued for events that cause more than $25 million in total insured losses and affect a significant number of policyholders and insurers.

50
Table of Contents


Three months ended June 30,

2021

2020

Percentage Point Change

Percent Change

Key ratios:

Net loss ratio

58.6 %

48.1 %

10.5

21.8 %
Net underwriting expense ratio

41.8 %

38.8 %

3.0

7.7 %
Net combined ratio

100.4 %

86.9 %

13.5

15.5 %

Direct Written Premiums

Direct written premiums during the three months ended ~~June~~September 30, 2021 (“Three Months 2021”) were ~~$44,616,000~~$48,865,000 compared to ~~$42,650,000~~$45,743,000 during the three months ended ~~June~~September 30, 2020 (“Three Months 2020”). The increase of ~~$1,966,000,~~$3,122,000, or ~~4.6%~~6.8%, was primarily due an increase in premiums from our personal lines business. Direct written premiums from our personal lines business for Three Months 2021 were ~~$42,450,000,~~$45,985,000, an increase of ~~$927,000,~~$2,344,000, or ~~2.2%~~5.4%, from ~~$41,523,000~~$43,641,000 in Three Months 2020. Direct written premiums from our livery physical damage business for Three Months 2021 were ~~$2,119,000,~~$2,814,000, an increase of ~~$1,013,000,~~$768,000, or ~~91.6%~~37.5%, from ~~$1,106,000~~$2,046,000 in Three Months 2020. The increase in livery physical damage direct written premiums is due to the declining effect of the ~~Covid-19~~COVID-19 pandemic in our geographic area.

Beginning in 2017 we started writing homeowners policies in New Jersey. Through 2019 we expanded to Rhode Island, Massachusetts and Connecticut. We refer to our New York business as our “Core” business and the business outside of New York as our “Expansion” business. Direct written premiums from our Expansion business were ~~$9,002,000~~$10,049,000 in Three Months 2021 compared to ~~$8,761,000~~$9,197,000 in Three Months 2020. Direct written premiums from our Core business were ~~$35,614,000~~$38,816,000 in Three Months 2021 compared to ~~$33,889,000~~$36,545,000 in Three Months 2020.

Net Written Premiums and Net Premiums Earned

Effective December 15, 2019, we entered into a quota share reinsurance treaty for our personal lines business covering the period from December 15, 2019 through December 30, 2020 (“2019/2020 Treaty”). Effective December 31, 2020, the 2019/2020 Treaty expired on a cut off basis; this treaty was not renewed. In addition to the 2019/2020 Treaty, our personal lines quota share reinsurance treaty in effect for Three Months 2020 also included the run-off of the personal lines quota share treaty (“2018/2019 Treaty”) that expired on June 30, 2019. The run-off covered the period from July 1, 2019 through June 30, 2020 (“2019/2020 Run-Off”). The following table describes the quota share reinsurance ceding rates in effect during Three Months 2021 and Three Months 2020. This table should be referred to in conjunction with the discussions for net written premiums, net premiums earned, ceding commission revenue and net loss and loss adjustment expenses that follow.

Three months ended ~~June~~September 30,

2021

2020

Quota share reinsurance rates

Personal lines

2019/2020 Treaty

n/a

25% (1)

~~2018/2019 Treaty~~
~~n/a~~
~~10% (2)~~

~~(3)~~
(1)
The 2019/2020 Treaty was effective from December 15, 2019 through December 30, 2020 with a quota share reinsurance rate of 25%.
~~(4)~~
~~The 2018/2019 Treaty expired on a run-off basis from July 1, 2019 through June 30, 2020.~~

51
Table of Contents

Net written premiums increased ~~$9,224,000,~~$11,647,000, or ~~32.8%~~38.8%, to ~~$37,314,000~~$41,642,000 in Three Months 2021 from ~~$28,090,000~~$29,995,000 in Three Months 2020. Net written premiums include direct and assumed premiums, less the amount of written premiums ceded under our reinsurance treaties (quota share, excess of loss, and catastrophe). The increase in net written premiums in Three Months 2021 was attributable to the expiration of the 2019/2020 Treaty on December 30, 2020 on a cut-off basis (see table above). In Three Months 2021, our premiums ceded under quota share treaties decreased by ~~$8,404,000~~$8,823,000 in comparison to ceded premiums in Three Months 2020. Our personal lines business was subject to the 2019/2020 Treaty from December 15, 2019 through December 30, 2020. Our personal lines business was subject to the 2018/2019 Treaty through June 30, 2019. Following June 30, 2019, any earned premium and associated claims for policies still in force continued to be ceded under the 10% quota share rate until such policies expired (run-off) over the next year. The 2019/2020 run-off period was from July 1, 2019 through June 30, 2020 and there was no return of unearned premiums under this arrangement.

Excess of loss reinsurance treaties

An increase in written premiums will increase the premiums ceded under our excess of loss treaties. In Three Months 2021, our ceded excess of loss reinsurance premiums increased by ~~$83,000~~$463,000 over the comparable ceded premiums for Three Months 2020. The increase was due to an increase in premiums subject to excess of loss reinsurance.

Catastrophe reinsurance treaties

Most of the premiums written under our personal lines policies are also subject to our catastrophe treaties. An increase in our personal lines business gives rise to more property exposure, which increases our exposure to catastrophe risk; therefore, our premiums ceded under catastrophe treaties will increase. This results in an increase in premiums ceded under our catastrophe treaties provided that reinsurance rates are stable or are increasing. In Three Months 2021, our premiums ceded under catastrophe treaties ~~increased~~decreased by ~~$1,063,000~~$165,000 over the comparable ceded premiums in Three Months 2020. The change was due to ~~an increase~~a decrease in reinsurance rates effective July 1, ~~2020,~~2021, partially offset by ~~a decrease~~an increase in our limit effective July 1, ~~2020. Through June 30, 2020, our ceded catastrophe premiums were paid based on the total direct written premiums subject to the catastrophe reinsurance treaty.~~2021. Effective July 1, 2020, and continuing through June 30, 2021, our ceded catastrophe premiums were paid based on the total insured value of our risks calculated as of August 31, 2020. Effective July 1, 2021, and continuing through September 30, 2021, our ceded catastrophe premiums were paid based on the total insured value of our risks projected as of August 31, 2021.

Net premiums earned

Net premiums earned increased ~~$8,799,000,~~$9,282,000, or ~~33.0%~~33.7%, to ~~$35,436,000~~$36,803,000 in Three Months 2021 from ~~$26,637,000~~$27,521,000 in Three Months 2020. The increase was due to the expiration of ~~both~~ the 2019/2020 Treaty on December 30, 2020 on a cut-off ~~basis and the 2019/2020 Run-Off as of June 30, 2020.~~basis.
52
~~Table of Contents~~

Ceding Commission Revenue

The following table summarizes the changes in the components of ceding commission revenue (in thousands) for the periods indicated:

Three Months ended June 30,

Three Months ended September 30,

($ in thousands)

2021

2020

Change

Percent

2021

2020

Change

Percent

Provisional ceding commissions earned

$ 50

$ 3,441

$ (3,391 )

(98.5 )%

$ 41

$ 3,461

$ (3,420 )

(98.8 )%
Contingent ceding commissions earned

(4 )

39

(43 )

n/a

(48 )

(12 )

(36 )

(300.0 )%

Total ceding commission revenue

$ 46

$ 3,480

$ (3,434 )

(98.7 )%

$ (7 )

$ 3,449

$ (3,456 )

na
52
Table of Contents

Ceding commission revenue was ~~$46,000~~$(7,000) in Three Months 2021 compared to ~~$3,480,000~~$3,449,000 in Three Months 2020. The decrease of ~~$3,434,000~~$3,456,000 was due to a decrease in both provisional ceding commissions earned and contingent ceding commissions earned. See below for a discussion of provisional ceding commissions earned and contingent ceding commissions earned.

Provisional Ceding Commissions Earned

Through December 30, 2020, we received a provisional ceding commission based on ceded written premiums. The ~~$3,391,000~~$3,420,000 decrease in provisional ceding commissions earned was due to the expiration of ~~both~~ the 2019/2020 Treaty on December 30, 2020 on a cut-off ~~basis and the 2019/2020 Run-Off as of June 30, 2020.~~basis.

Contingent Ceding Commissions Earned

The structure of the 2019/2020 Treaty and 2019/2020 Run-Off called for a higher upfront provisional ceding commission and there was not an opportunity to earn additional contingent ceding commissions under those treaties. The amount of contingent ceding commissions we are eligible to receive under our prior years’ quota share treaties is subject to change based on losses incurred related to claims with accident dates before July 1, 2017. Under our prior years’ quota share treaties, we received a contingent ceding commission based on a sliding scale in relation to the losses incurred under our quota share treaties. The lower the ceded loss ratio, the more contingent commission we receive.

Net Investment Income

Net investment income was ~~$1,678,000~~$1,677,000 in Three Months 2021 compared to ~~$1,612,000~~$1,494,000 in Three Months 2020, an increase of ~~$66,000,~~$183,000, or ~~4.1%~~12.2%. The average yield on invested assets was ~~3.45%~~3.42% as of ~~June~~September 30, 2021 compared to ~~3.53%~~3.51% as of ~~June~~September 30, 2020.

Cash and invested assets were ~~$234,100,000~~$246,004,000 as of ~~June~~September 30, 2021 compared to ~~$218,739,000~~$220,749,000 as of ~~June~~September 30, 2020. The ~~$15,361,000~~$25,255,000 increase in cash and invested assets was primarily attributable to the return of premiums ceded, net of ceding commissions, at the expiration of the 2019/2020 Treaty and by an increase in unrealized gains during the periods after ~~June~~September 30, 2020.

Net Gains and Losses on Investments

Net gains on investments were ~~$2,315,000~~$204,000 in Three Months 2021 compared to ~~$2,698,000~~$2,107,000 in Three Months 2020. Unrealized ~~gains~~losses on our equity securities and other investments in Three Months 2021 were ~~$1,598,000,~~$829,000, compared to ~~$2,732,000~~a gain of $1,501,000 in Three Months 2020. Realized gains on sales of investments were ~~$717,000~~$1,033,000 in Three Months 2021 compared to ~~$35,000~~$597,000 in Three Months 2020.
Other Income
Other income was $281,000 in Three Months 2021 compared to $251,000 in Three Months 2020. The increase of $30,000, or 12.0%, was primarily due to additional fees income related to the growth in direct written premiums.
Net Loss and LAE
Net loss and LAE was $35,740,000 for Three Months 2021 compared to $20,118,000 for Three Months 2020. The net loss ratio was 97.1% in Three Months 2021 compared to 73.1% in Three Months 2020, an increase of 24.0 percentage points.

53
Table of Contents
~~Other Income~~
Other income was $125,000 in Three Months 2021 compared to $262,000 in Three Months 2020. The decrease of $137,000, or 52.3%, was primarily due to the elimination of fees in our commercial lines business that was in run-off in Three Months 2020, a result of our decision in July 2019 to no longer underwrite this line of business.
~~Net Loss and LAE~~
Net loss and LAE was $20,759,000 for Three Months 2021 compared to $12,813,000 for Three Months 2020. The net loss ratio was 58.6% in Three Months 2021 compared to 48.1% in Three Months 2020, an increase of 10.5 percentage points.

The following graph summarizes the changes in the components of net loss ratio for the periods indicated, along with the comparable components excluding commercial lines business:

(Components may not sum to totals due to rounding)

During Three Months 2021, the loss ratio was higher than Three Months 2020 mainly due to the impact of catastrophe events, an elevated frequency of liability claims from ~~personal property lines. Additionally,~~ the Dwelling Fire line, and a higher frequency of ~~the livery physical damage claims were higher as they returned to the pre-pandemic level.~~large fire losses.
54
~~Table of Contents~~

The impact of catastrophe losses was ~~low~~significant for Three Months 2021. There ~~was only one minor wind event classified as~~were five catastrophe events during Three Months ~~2021. There~~2021, including three named storms, Elsa, Henri and Ida. Ida was ~~also some favorable development on~~one of the largest catastrophe ~~losses occurred during Three Months 2021.~~events in the company’s history, resulting in over 1,500 reported claims. The estimated net impact of Ida is $9.6 million, or a 26.1 point impact on the quarterly loss ratio. The total ~~net~~impact of all catastrophe ~~losses were $(123,000), which contributed (0.3) point to~~events on the loss ~~ratio.~~ratio is 33.1 points for the quarter. This compares to a ~~5.7 points~~31.5-point impact from catastrophe events ~~from the corresponding period for the prior year~~in Three Months 2020, which ~~had several small catastrophe events and one larger wind event.~~was heavily impacted by Tropical Storm Isaias.

Prior year development continued to be stable for Three Months 2021. The loss estimates from all prior years were adjusted updown by ~~$3,000,~~$2,000, which had a marginal impact on the loss ratio.
The underlying loss ratio (loss ratio excluding the impact of catastrophe and prior year development) was 64.0% for Three Months 2021, an increase of 22.0 points from the 42.0% underlying loss ratio recorded for Three Months 2020. The higher 2021 loss ratio was primarily due to large fire claims and an increase in liability claims frequency for the Dwelling Fire line, which is suspected to be related to the COVID-19 pandemic.
54
Table of Contents

See table below under “Additional Financial Information” summarizing net loss ratios by line of business.

Commission Expense

Commission expense was ~~$8,286,000~~$8,202,000 in Three Months 2021 or ~~19.4%~~18.6% of direct earned premiums. Commission expense was ~~$7,761,000~~$8,036,000 in Three Months 2020 or ~~18.4%~~18.9% of direct earned premiums. The increase ~~of $525,000~~in the rate is ~~primarily~~ due to an increase in the estimate for annual contingent commissions for Three Months 2021 as compared to Three Months 2020.

Other Underwriting Expenses

Other underwriting expenses were ~~$6,693,000~~$6,563,000 in Three Months 2021 compared to ~~$6,325,000~~$6,347,000 in Three Months 2020. The increase of ~~$368,000,~~$216,000, or ~~5.8%~~3.4%, was primarily due an increase in consulting fees and IT expense as part of an initiative to reduce overall expenses with the use of technology. This initiative resulted in a decrease or modest increase in the remaining other underwriting expenses.

Our largest single component of other underwriting expenses is salaries and employment costs, with costs of ~~$2,540,000~~$2,513,000 in Three Months 2021 compared to ~~$2,601,000~~$2,835,000 in Three Months 2020. The decrease of ~~$61,000,~~$322,000, or ~~2.3%~~11.4%, compares favorably with the ~~4.6%~~5.4% increase in personal lines direct written premiums. The decrease in employment costs was attributable to staff reductions.

Our net underwriting expense ratio in Three Months 2021 was ~~41.8%~~39.3% compared to 38.8% in Three Months 2020. The following table shows the individual components of our net underwriting expense ratio for the periods indicated:

Three months ended

Three months ended

June 30,

Percentage

September 30,

Percentage

2021

2020

Point Change

2021

2020

Point Change

Other underwriting expenses

Employment costs

7.2 %

9.8 %

(2.6 )

6.8 %

10.3 %

(3.5 )
Underwriting fees (inspections/data services)

1.4

2.9

(1.5 )

1.3

2.4

(1.1 )
IT expenses

3.1

2.7

0.4

2.9

2.7

0.2

Other expenses

7.1

8.3

(1.2 )

6.9

7.7

(0.8 )
Total other underwriting expenses

18.8

23.7

(4.9 )

17.9

23.1

(5.2 )

Commission expense

23.4

29.1

(5.7 )

22.3

29.2

(6.9 )

Ceding commission revenue

Provisional

(0.1 )

(12.9 )

12.8

(0.1 )

(12.6 )

12.5

Contingent

0.1

(0.1 )

0.2

0.1

-

0.1

Total ceding commission revenue

-

(13.0 )

13.0

-

(12.6 )

12.6

Other income

(0.4 )

(1.0 )

0.6

(0.9 )

(0.9 )

-

Net underwriting expense ratio

41.8 %

38.8 %

3.0

39.3 %

38.8 %

0.5

55
Table of Contents

The overall ~~13.0~~12.6 percentage point decrease in the benefit from ceding commissions in Three Months ~~2020~~2021 was driven by the reduction in provisional ceding commission revenue due to the expiration of the 2019/2020 Treaty on December 30, 2020. The components of our net underwriting expense ratio related to other underwriting expenses and commissions decreased in all categories due to more retention after the expiration of the 2019/2020 Treaty on December 30, 2020, resulting in a ~~10.6~~12.1 percentage point decrease in these components of the net underwriting expense ratio.

Other Operating Expenses

Other operating expenses, related to the expenses of our holding company and Cosi, were ~~$933,000~~$855,000 for Three Months 2021 compared to ~~$1,089,000~~$1,038,000 for Three Months 2020. The decrease in Three Months 2021 of ~~$156,000,~~$183,000, or ~~14.3%~~17.6%, as compared to Three Months 2020 was primarily due to a decrease in professional fees and employment costs.

Depreciation and Amortization

Depreciation and amortization was ~~$837,000~~$820,000 in Three Months 2021 compared to ~~$673,000~~$710,000 in Three Months 2020. The increase of ~~$164,000,~~$110,000, or ~~24.4%~~15.5%, in depreciation and amortization was primarily due to depreciation of new system platforms for policy and claims management and newly purchased assets used to upgrade our other systems.

Interest Expense

Interest expense was $457,000 for both Three Months 2021 and Three Months 2020. We incurred interest expense in connection with our $30.0 million issuance of long-term debt in December 2017.

Income Tax Expense

Income tax ~~expense~~benefit in Three Months 2021 was ~~$312,000,~~$3,061,000, which resulted in an effective tax expense rate of ~~19.1%~~22.4%. Income ~~expense~~tax benefit in Three Months 2020 was ~~$963,000,~~$656,000, which resulted in an effective tax expense rate of ~~17.3%~~34.8%. ~~Income~~Loss before taxes was ~~$1,636,000~~$13,679,000 in Three Months 2021 compared to ~~$5,571,000~~loss before taxes of $1,884,000 in Three Months 2020. On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act was signed into law, allowing for a five year carryback of 2020 NOLs. We ~~will elect~~elected on our 2020 federal income tax return to carry back the entire annual 2020 NOL of $5,715,000 to tax year 2015. The corporate tax rate in 2015 was 34%, compared to the corporate tax rate of 21% in 2020.

56
~~Table of Contents~~
Net ~~Income~~Loss

Net ~~income~~loss was ~~$1,324,000~~$10,618,000 in Three Months 2021 compared to ~~$4,608,000~~net loss of $1,228,000 in Three Months 2020. The ~~decrease~~increase in net ~~income~~loss of ~~$3,284,000~~$9,390,000 was due to the circumstances described above, which caused the increases in net loss ratio, commission expense, other underwriting expenses, depreciation and amortization, and decreases in ceding commission revenue and net gains on investments, ~~and other income,~~ partially offset by increases in our net premiums earned, net investment income, other income and income tax ~~expense.~~benefit and a decrease in other operating expenses.

Additional Financial Information

We operate our business as one segment, property and casualty insurance. Within this segment, we offer an array of property and casualty policies to our producers. The following table summarizes gross and net written premiums, net premiums earned, and net loss and loss adjustment expenses by major product type, which were determined based primarily on similar economic characteristics and risks of loss.

For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

2021

2020

2021

2020

Gross premiums written:

Personal lines(3)

$ 42,449,870

$ 41,522,768

$ 78,608,363

$ 75,957,604

Livery physical damage

2,119,436

1,106,405

4,023,428

3,420,806

Other(1)

46,719

54,876

113,826

129,731

Total without commercial lines

44,616,025

42,684,049

82,745,617

79,508,141

Commercial lines (in run-off effective July 2019)(2)

(381 )

(33,572 )

(856 )

(160,735 )
Total gross premiums written

$ 44,615,644

$ 42,650,477

$ 82,744,761

$ 79,347,406

Net premiums written:

Personal lines(3)

$ 35,149,321

$ 27,103,665

$ 63,979,133

$ 48,315,146

Livery physical damage

2,119,436

1,106,405

4,023,428

3,420,806

Other(1)

45,903

42,579

112,184

101,158

Total without commercial lines

37,314,660

28,252,649

68,114,745

51,837,110

Commercial lines (in run-off effective July 2019)(2)

(381 )

(162,170 )

(856 )

(555,957 )
Total net premiums written

$ 37,314,279

$ 28,090,479

$ 68,113,889

$ 51,281,153

Net premiums earned:

Personal lines(3)

$ 33,573,620

$ 23,614,240

$ 66,338,707

$ 46,213,874

Livery physical damage

1,804,543

2,182,438

3,569,819

4,789,017

Other(1)

58,644

48,999

117,974

99,148

Total without commercial lines

35,436,807

25,845,677

70,026,500

51,102,039

Commercial lines (in run-off effective July 2019)(2)

(381 )

791,179

(856 )

2,476,267

Total net premiums earned

$ 35,436,426

$ 26,636,856

$ 70,025,644

$ 53,578,306

Net loss and loss adjustment expenses(4):

Personal lines

$ 18,638,287

$ 10,639,057

$ 39,394,940

$ 23,153,625

Livery physical damage

1,015,064

369,120

1,702,476

1,149,690

Other(1)

223,472

(72,436 )

253,821

(23,639 )
Unallocated loss adjustment expenses

909,591

1,242,516

1,915,872

2,012,328

Total without commercial lines

20,786,414

12,178,257

43,267,109

26,292,004

Commercial lines (in run-off effective July 2019)(2)

(27,204 )

635,374

52,773

2,907,448

Total net loss and loss adjustment expenses

$ 20,759,210

$ 12,813,631

$ 43,319,882

$ 29,199,452

Net loss ratio(4):

Personal lines

55.5 %

45.1 %

59.4 %

50.1 %
Livery physical damage

56.3 %

16.9 %

47.7 %

24.0 %
Other(1)

381.1 %

-147.8 %

215.1 %

-23.8 %
Total without commercial lines

58.7 %

47.1 %

61.8 %

51.5 %

Commercial lines (in run-off effective July 2019)(2)

na

80.3 %

61.9 %

117.4 %
Total

58.6 %

48.1 %

61.9 %

54.5 %
56
Table of Contents

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2021

2020

2021

2020

Gross premiums written:

Personal lines(3)

$ 45,984,939

$ 43,640,603

$ 124,593,302

$ 119,598,207

Livery physical damage

2,813,571

2,045,746

6,836,999

5,466,552

Other(1)

66,659

62,664

180,485

192,395

Total without commercial lines

48,865,169

45,749,013

131,610,786

125,257,154

Commercial lines (in run-off effective July 2019)(2)

-

(6,848 )

(856 )

(167,583 )
Total gross premiums written

$ 48,865,169

$ 45,742,165

$ 131,609,930

$ 125,089,571

Net premiums written:

Personal lines(3)

$ 38,762,235

$ 27,916,850

$ 102,741,368

$ 76,231,996

Livery physical damage

2,813,571

2,045,746

6,836,999

5,466,552

Other(1)

65,837

50,625

178,021

151,783

Total without commercial lines

41,641,643

30,013,221

109,756,388

81,850,331

Commercial lines (in run-off effective July 2019)(2)

-

(18,271 )

(856 )

(574,228 )
Total net premiums written

$ 41,641,643

$ 29,994,950

$ 109,755,532

$ 81,276,103

Net premiums earned:

Personal lines(3)

$ 34,715,708

$ 25,220,883

$ 101,054,415

$ 71,434,757

Livery physical damage

2,028,786

2,014,458

5,598,605

6,803,475

Other(1)

58,757

49,939

176,731

149,087

Total without commercial lines

36,803,251

27,285,280

106,829,751

78,387,319

Commercial lines (in run-off effective July 2019)(2)

-

235,801

(856 )

2,712,068

Total net premiums earned

$ 36,803,251

$ 27,521,081

$ 106,828,895

$ 81,099,387

Net loss and loss adjustment expenses(4):

Personal lines

$ 32,958,728

$ 18,657,325

$ 72,353,668

$ 41,810,950

Livery physical damage

1,766,989

648,520

3,469,465

1,798,210

Other(1)

180,995

29,104

434,816

5,465

Unallocated loss adjustment expenses

867,675

827,031

2,783,547

2,839,359

Total without commercial lines

35,774,387

20,161,980

79,041,496

46,453,984

Commercial lines (in run-off effective July 2019)(2)

(34,152 )

(44,005 )

18,621

2,863,443

Total net loss and loss adjustment expenses

$ 35,740,235

$ 20,117,975

$ 79,060,117

$ 49,317,427

Net loss ratio(4):

Personal lines

94.9 %

74.0 %

71.6 %

58.5 %
Livery physical damage

87.1 %

32.2 %

62.0 %

26.4 %
Other(1)

308.0 %

58.3 %

246.0 %

3.7 %
Total without commercial lines

97.2 %

73.9 %

74.0 %

59.3 %

Commercial lines (in run-off effective July 2019)(2)

na

-18.7 %

74.0 %

105.6 %
Total

97.1 %

73.1 %

74.0 %

60.8 %

(1)
“Other” includes, among other things, premiums and loss and loss adjustment expenses from our participation in a mandatory state joint underwriting association and loss and loss adjustment expenses from commercial auto.
(2)
In July 2019, we decided that we will no longer underwrite Commercial Liability risks. See discussions above regarding the discontinuation of this line of business.
(3)
See discussion above with regard to “Net Written Premiums and Net Premiums Earned”, as to changes in quota share ceding rates, effective December 31, 2020, December 15, 2019 and July 1, 2019.
(4)
See discussion above with regard to “Net Loss and LAE”, as to catastrophe losses in the three months and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020.

57
Table of Contents

Insurance Underwriting Business on a Standalone Basis

Our insurance underwriting business reported on a standalone basis for the periods indicated is as follows:

Three months ended

Six months ended

June 30,

June 30,

2021

2020

2021

2020

Revenues

Net premiums earned

$ 35,436,426

$ 26,636,856

$ 70,025,644

$ 53,578,306

Ceding commission revenue

45,741

3,480,214

44,676

7,311,313

Net investment income

1,678,075

1,611,837

3,461,271

3,277,230

Net gains (losses) on investments

2,254,299

2,655,541

5,166,824

(3,653,643 )
Other income

124,243

261,145

294,552

506,119

Total revenues

39,538,784

34,645,593

78,992,967

61,019,325

Expenses

Loss and loss adjustment expenses

20,759,210

12,813,631

43,319,882

29,199,452

Commission expense

8,285,341

7,760,540

16,509,180

15,616,467

Other underwriting expenses

6,692,920

6,325,472

13,159,962

13,087,264

Depreciation and amortization

804,462

639,968

1,593,297

1,293,870

Total expenses

36,541,933

27,539,611

74,582,321

59,197,053

Income from operations

2,996,851

7,105,982

4,410,646

1,822,272

Income tax expense

569,266

1,387,003

820,831

179,034

Net income

$ 2,427,585

$ 5,718,979

$ 3,589,815

$ 1,643,238

Key Measures:

Net loss ratio

58.6 %

48.1 %

61.9 %

54.5 %
Net underwriting expense ratio

41.8 %

38.8 %

41.9 %

39.0 %
Net combined ratio

100.4 %

86.9 %

103.8 %

93.5 %

Reconciliation of net underwriting expense ratio:

Acquisition costs and other

underwriting expenses

$ 14,978,261

$ 14,086,012

$ 29,669,142

$ 28,703,731

Less: Ceding commission revenue

(45,741 )

(3,480,214 )

(44,676 )

(7,311,313 )
Less: Other income

(124,243 )

(261,145 )

(294,552 )

(506,119 )
Net underwriting expenses

$ 14,808,277

$ 10,344,653

$ 29,329,914

$ 20,886,299

Net premiums earned

$ 35,436,426

$ 26,636,856

$ 70,025,644

$ 53,578,306

Net Underwriting Expense Ratio

41.8 %

38.8 %

41.9 %

39.0 %
58
~~Table of Contents~~

Three months ended

Nine months ended

September 30,

September 30,

2021

2020

2021

2020

Revenues

Net premiums earned

$ 36,803,251

$ 27,521,081

$ 106,828,895

$ 81,099,387

Ceding commission revenue

(7,276 )

3,448,774

37,400

10,760,087

Net investment income

1,676,596

1,494,086

5,137,867

4,771,316

Net gains (losses) on investments

214,085

2,073,245

5,380,909

(1,580,398 )
Other income

322,705

248,824

617,257

754,943

Total revenues

39,009,361

34,786,010

118,002,328

95,805,335

Expenses

Loss and loss adjustment expenses

35,740,235

20,117,975

79,060,117

49,317,427

Commission expense

8,201,935

8,036,298

24,711,115

23,652,765

Other underwriting expenses

6,562,743

6,346,846

19,722,705

19,434,110

Depreciation and amortization

780,906

676,989

2,374,203

1,970,859

Total expenses

51,285,819

35,178,108

125,868,140

94,375,161

(Loss) income from operations

(12,276,458 )

(392,098 )

(7,865,812 )

1,430,174

Income tax benefit

(2,633,026 )

(203,922 )

(1,812,195 )

(24,888 )
Net (loss) income

$ (9,643,432 )

$ (188,176 )

$ (6,053,617 )

$ 1,455,062

Key Measures:

Net loss ratio

97.1 %

73.1 %

74.0 %

60.8 %
Net underwriting expense ratio

39.3 %

38.8 %

41.0 %

38.9 %
Net combined ratio

136.4 %

111.9 %

115.0 %

99.7 %

Reconciliation of net underwriting expense ratio:

Acquisition costs and other

underwriting expenses

$ 14,764,678

$ 14,383,144

$ 44,433,820

$ 43,086,875

Less: Ceding commission revenue

7,276

(3,448,774 )

(37,400 )

(10,760,087 )
Less: Other income

(322,705 )

(248,824 )

(617,257 )

(754,943 )
Net underwriting expenses

$ 14,449,249

$ 10,685,546

$ 43,779,163

$ 31,571,845

Net premiums earned

$ 36,803,251

$ 27,521,081

$ 106,828,895

$ 81,099,387

Net Underwriting Expense Ratio

39.3 %

38.8 %

41.0 %

38.9 %

An analysis of our direct, assumed and ceded earned premiums, loss and loss adjustment expenses, and loss ratios is shown below:

Direct

Assumed

Ceded

Net

Six months ended June 30, 2021

Written premiums

$ 82,744,761

$ -

$ (14,630,872 )

$ 68,113,889

Change in unearned premiums

1,936,706

-

(24,951 )

1,911,755

Earned premiums

$ 84,681,467

$ -

$ (14,655,823 )

$ 70,025,644

Loss and loss adjustment expenses exluding

the effect of catastrophes

$ 44,096,040

$ -

$ (881,729 )

$ 43,214,311

Catastrophe loss

105,571

-

-

105,571

Loss and loss adjustment expenses

$ 44,201,611

$ -

$ (881,729 )

$ 43,319,882

Loss ratio excluding the effect of catastrophes

52.1 %

0.0 %

6.0 %

61.7 %
Catastrophe loss

0.1 %

0.0 %

0.0 %

0.2 %
Loss ratio

52.2 %

0.0 %

6.0 %

61.9 %

Six months ended June 30, 2020

Written premiums

$ 79,347,406

$ -

$ (28,066,253 )

$ 51,281,153

Change in unearned premiums

5,376,958

-

(3,079,805 )

2,297,153

Earned premiums

$ 84,724,364

$ -

$ (31,146,058 )

$ 53,578,306

Loss and loss adjustment expenses exluding

the effect of catastrophes

$ 37,080,936

$ -

$ (9,591,600 )

$ 27,489,336

Catastrophe loss

2,337,948

-

(627,832 )

1,710,116

Loss and loss adjustment expenses

$ 39,418,884

$ -

$ (10,219,432 )

$ 29,199,452

Loss ratio excluding the effect of catastrophes

43.8 %

0.0 %

30.8 %

51.3 %
Catastrophe loss

2.8 %

0.0 %

2.0 %

3.2 %
Loss ratio

46.6 %

0.0 %

32.8 %

54.5 %

Three months ended June 30, 2021

Written premiums

$ 44,615,644

$ -

$ (7,301,365 )

$ 37,314,279

Change in unearned premiums

(1,852,772 )

-

(25,081 )

(1,877,853 )
Earned premiums

$ 42,762,872

$ -

$ (7,326,446 )

$ 35,436,426

Loss and loss adjustment expenses exluding

the effect of catastrophes

$ 20,940,307

$ -

$ (57,873 )

$ 20,882,434

Catastrophe loss

(123,224 )

-

-

(123,224 )
Loss and loss adjustment expenses

$ 20,817,083

$ -

$ (57,873 )

$ 20,759,210

Loss ratio excluding the effect of catastrophes

49.0 %

0.0 %

0.8 %

58.9 %
Catastrophe loss

-0.3 %

0.0 %

0.0 %

-0.3 %
Loss ratio

48.7 %

0.0 %

0.8 %

58.6 %

Three months ended June 30, 2020

Written premiums

$ 42,650,477

$ -

$ (14,559,998 )

$ 28,090,479

Change in unearned premiums

(527,742 )

-

(925,881 )

(1,453,623 )
Earned premiums

$ 42,122,735

$ -

$ (15,485,879 )

$ 26,636,856

Loss and loss adjustment expenses exluding

the effect of catastrophes

$ 15,109,585

$ -

$ (3,807,610 )

$ 11,301,975

Catastrophe loss

2,056,580

-

(544,924 )

1,511,656

Loss and loss adjustment expenses

$ 17,166,165

$ -

$ (4,352,534 )

$ 12,813,631

Loss ratio excluding the effect of catastrophes

35.9 %

0.0 %

24.5 %

42.4 %
Catastrophe loss

4.9 %

0.0 %

3.5 %

5.7 %
Loss ratio

40.8 %

0.0 %

28.1 %

48.1 %
58
Table of Contents

Direct

Assumed

Ceded

Net

Nine months ended September 30, 2021

Written premiums

$ 131,609,930

$ -

$ (21,854,398 )

$ 109,755,532

Change in unearned premiums

(2,911,439 )

-

(15,198 )

(2,926,637 )
Earned premiums

$ 128,698,491

$ -

$ (21,869,596 )

$ 106,828,895

Loss and loss adjustment expenses exluding

the effect of catastrophes

$ 67,633,915

$ -

$ (860,490 )

$ 66,773,425

Catastrophe loss

12,647,172

-

(360,480 )

12,286,692

Loss and loss adjustment expenses

$ 80,281,087

$ -

$ (1,220,970 )

$ 79,060,117

Loss ratio excluding the effect of catastrophes

52.6 %

0.0 %

3.9 %

62.5 %
Catastrophe loss

9.8 %

0.0 %

1.6 %

11.5 %
Loss ratio

62.4 %

0.0 %

5.5 %

74.0 %

Nine months ended September 30, 2020

Written premiums

$ 125,089,571

$ -

$ (43,813,468 )

$ 81,276,103

Change in unearned premiums

2,215,602

-

(2,392,318 )

(176,716 )
Earned premiums

$ 127,305,173

$ -

$ (46,205,786 )

$ 81,099,387

Loss and loss adjustment expenses exluding

the effect of catastrophes

$ 52,736,775

$ -

$ (13,794,461 )

$ 38,942,314

Catastrophe loss

20,407,638

-

(10,032,525 )

10,375,113

Loss and loss adjustment expenses

$ 73,144,413

$ -

$ (23,826,986 )

$ 49,317,427

Loss ratio excluding the effect of catastrophes

41.4 %

0.0 %

29.9 %

48.0 %
Catastrophe loss

16.0 %

0.0 %

21.7 %

12.8 %
Loss ratio

57.4 %

0.0 %

51.6 %

60.8 %

Three months ended September 30, 2021

Written premiums

$ 48,865,169

$ -

$ (7,223,526 )

$ 41,641,643

Change in unearned premiums

(4,848,145 )

-

9,753

(4,838,392 )
Earned premiums

$ 44,017,024

$ -

$ (7,213,773 )

$ 36,803,251

Loss and loss adjustment expenses exluding

the effect of catastrophes

$ 23,537,875

$ -

$ 21,239

$ 23,559,114

Catastrophe loss

12,541,601

-

(360,480 )

12,181,121

Loss and loss adjustment expenses

$ 36,079,476

$ -

$ (339,241 )

$ 35,740,235

Loss ratio excluding the effect of catastrophes

53.5 %

0.0 %

-0.3 %

64.0 %
Catastrophe loss

28.5 %

0.0 %

5.0 %

33.1 %
Loss ratio

82.0 %

0.0 %

4.7 %

97.1 %

Three months ended September 30, 2020

Written premiums

$ 45,742,165

$ -

$ (15,747,215 )

$ 29,994,950

Change in unearned premiums

(3,161,356 )

-

687,487

(2,473,869 )
Earned premiums

$ 42,580,809

$ -

$ (15,059,728 )

$ 27,521,081

Loss and loss adjustment expenses exluding

the effect of catastrophes

$ 15,655,839

$ -

$ (4,202,861 )

$ 11,452,978

Catastrophe loss

18,069,690

-

(9,404,693 )

8,664,997

Loss and loss adjustment expenses

$ 33,725,529

$ -

$ (13,607,554 )

$ 20,117,975

Loss ratio excluding the effect of catastrophes

36.8 %

0.0 %

27.9 %

91.6 %
Catastrophe loss

42.4 %

0.0 %

62.4 %

31.5 %
Loss ratio

79.2 %

0.0 %

90.3 %

73.1 %

(Percent components may not sum to totals due to rounding)

59
Table of Contents

The key measures for our insurance underwriting business for the periods indicated are as follows:

Three months ended

Six months ended

Three months ended

Nine months ended

June 30,

June 30,

September 30,

September 30,

2021

2020

2021

2020

2021

2020

2021

2020

Net premiums earned

$ 35,436,426

$ 26,636,856

$ 70,025,644

$ 53,578,306

$ 36,803,251

$ 27,521,081

$ 106,828,895

$ 81,099,387

Ceding commission revenue

45,741

3,480,214

44,676

7,311,313

(7,276 )

3,448,774

37,400

10,760,087

Other income

124,243

261,145

294,552

506,119

322,705

248,824

617,257

754,943

Loss and loss adjustment expenses (1)

20,759,210

12,813,631

43,319,882

29,199,452

35,740,235

20,117,975

79,060,117

49,317,427

Acquisition costs and other underwriting expenses:

Commission expense

8,285,341

7,760,540

16,509,180

15,616,467

8,201,935

8,036,298

24,711,115

23,652,765

Other underwriting expenses

6,692,920

6,325,472

13,159,962

13,087,264

6,562,743

6,346,846

19,722,705

19,434,110

Total acquisition costs and other

underwriting expenses

14,978,261

14,086,012

29,669,142

28,703,731

14,764,678

14,383,144

44,433,820

43,086,875

Underwriting (loss) income

$ (131,061 )

$ 3,478,572

$ (2,624,152 )

$ 3,492,555

$ (13,386,233 )

$ (3,282,440 )

$ (16,010,385 )

$ 210,115

Key Measures:

Net loss ratio excluding the effect of catastrophes

58.9 %

42.4 %

61.7 %

51.3 %

64.0 %

41.6 %

62.5 %

48.0 %
Effect of catastrophe loss on net loss ratio (1)

-0.3 %

5.7 %

0.2 %

3.2 %

33.1 %

31.5 %

11.5 %

12.8 %
Net loss ratio

58.6 %

48.1 %

61.9 %

54.5 %

97.1 %

73.1 %

74.0 %

60.8 %

Net underwriting expense ratio excluding the

effect of catastrophes

41.8 %

38.8 %

41.9 %

39.0 %

39.3 %

38.8 %

41.0 %

38.9 %
Effect of catastrophe loss on net underwriting

expense ratio

0.0 %

0.0 %

0.0 %

0.0 %

0.0 %

0.0 %

0.0 %

0.0 %
Net underwriting expense ratio

41.8 %

38.8 %

41.9 %

39.0 %

39.3 %

38.8 %

41.0 %

38.9 %

Net combined ratio excluding the effect

of catastrophes

100.7 %

81.2 %

103.6 %

90.3 %

103.3 %

80.4 %

103.5 %

86.9 %
Effect of catastrophe loss on net combined

ratio (1)

-0.3 %

5.7 %

0.2 %

3.2 %

33.1 %

31.5 %

11.5 %

12.8 %
Net combined ratio

100.4 %

86.9 %

103.8 %

93.5 %

136.4 %

111.9 %

115.0 %

99.7 %

Reconciliation of net underwriting expense ratio:

Acquisition costs and other

underwriting expenses

$ 14,978,261

$ 14,086,012

$ 29,669,142

$ 28,703,731

$ 14,764,678

$ 14,383,144

$ 44,433,820

$ 43,086,875

Less: Ceding commission revenue

(45,741 )

(3,480,214 )

(44,676 )

(7,311,313 )

7,276

(3,448,774 )

(37,400 )

(10,760,087 )
Less: Other income

(124,243 )

(261,145 )

(294,552 )

(506,119 )

(322,705 )

(248,824 )

(617,257 )

(754,943 )

$ 14,808,277

$ 10,344,653

$ 29,329,914

$ 20,886,299

$ 14,449,249

$ 10,685,546

$ 43,779,163

$ 31,571,845

Net earned premium

$ 35,436,426

$ 26,636,856

$ 70,025,644

$ 53,578,306

$ 36,803,251

$ 27,521,081

$ 106,828,895

$ 81,099,387

Net Underwriting Expense Ratio

41.8 %

38.8 %

41.9 %

39.0 %

39.3 %

38.8 %

41.0 %

38.9 %

(1)
For the three months ended ~~June~~September 30, 2021 and 2020, includes the sum of net catastrophe losses and loss adjustment expenses of ~~$(123,224)~~$12,181,121 and ~~$1,511,656,~~$8,664,997, respectively. For the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, includes the sum of net catastrophe losses and loss adjustment expenses of ~~$105,571~~$12,286,692 and ~~$1,710,116,~~$10,375,113, respectively.

60
Table of Contents

Investments

Portfolio Summary

Fixed-Maturity Securities

The following table presents a breakdown of the amortized cost, estimated fair value, and unrealized gains and losses of our investments in fixed-maturity securities classified as available-for-sale as of ~~June~~September 30, 2021 and December 31, 2020:

June 30, 2021

Cost or

Gross

Gross Unrealized Losses

Estimated

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Estimated

Category

Cost

Gains

Months

Months

Value

Fair Value

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ 2,008,936

$ 11,844

$ -

$ -

$ 2,020,780

1.5 %

Political subdivisions of States, Territories and Possessions

8,587,648

275,691

(32,208 )

-

8,831,131

6.4 %

Corporate and other bonds Industrial and miscellaneous

97,021,903

8,314,462

(16,838 )

-

105,319,527

76.3 %

Residential mortgage and other asset backed securities (1)

21,279,363

546,118

(2,560 )

(77,707 )

21,745,214

15.8 %
Total

$ 128,897,850

$ 9,148,115

$ (51,606 )

$ (77,707 )

$ 137,916,652

100.0 %

September 30, 2021

Cost or

Gross

Gross Unrealized Losses

Estimated

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Estimated

Category

Cost

Gains

Months

Months

Value

Fair Value

U.S. Treasury securities and

obligations of U.S. government

corporations and agencies

$ 2,002,935

$ 3,945

$ -

$ -

$ 2,006,880

1.3 %

Political subdivisions of States,

Territories and Possessions

14,384,428

259,721

(89,844 )

-

14,554,305

9.5 %

Corporate and other bonds

Industrial and miscellaneous

88,059,505

7,391,053

(27,577 )

-

95,422,981

62.3 %

Residential mortgage and other

asset backed securities

40,988,538

561,035

(243,639 )

(858 )

41,305,076

26.9 %
Total

$ 145,435,406

$ 8,215,754

$ (361,060 )

$ (858 )

$ 153,289,242

100.0 %

~~(1)~~
KICO has placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership in the Federal Home Loan Bank of New York (“FHLBNY”) (see Note 7 to the condensed consolidated financial statements). The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHLBNY credit line. As of June 30, 2021, the estimated fair value of the eligible investments was approximately $10,837,000. KICO will retain all rights regarding all securities if pledged as collateral. As of June 30, 2021, there was no outstanding balance on the FHLBNY credit line.
61
~~Table of Contents~~

December 31, 2020

Cost or

Gross

Gross Unrealized Losses

Estimated

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Estimated

Category

Cost

Gains

Months

Months

Value

Fair Value

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ 3,020,710

$ 29,190

$ -

$ -

$ 3,049,900

1.9 %

Political subdivisions of States, Territories and Possessions

5,287,561

355,541

-

-

5,643,102

3.6 %

Corporate and other bonds Industrial and miscellaneous

108,573,422

11,634,123

(13,216 )

-

120,194,329

76.3 %

Residential mortgage and other asset backed securities (1)

28,163,891

617,368

(7,371 )

(111,947 )

28,661,941

18.2 %
Total fixed-maturity securities

$ 145,045,584

$ 12,636,222

$ (20,587 )

$ (111,947 )

$ 157,549,272

100.0 %

December 31, 2020

Cost or

Gross

Gross Unrealized Losses

Estimated

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Estimated

Category

Cost

Gains

Months

Months

Value

Fair Value

U.S. Treasury securities and

obligations of U.S. government

corporations and agencies

$ 3,020,710

$ 29,190

$ -

$ -

$ 3,049,900

1.9 %

Political subdivisions of States,

Territories and Possessions

5,287,561

355,541

-

-

5,643,102

3.6 %

Corporate and other bonds

Industrial and miscellaneous

108,573,422

11,634,123

(13,216 )

-

120,194,329

76.3 %

Residential mortgage and other

asset backed securities (1)

28,163,891

617,368

(7,371 )

(111,947 )

28,661,941

18.2 %
Total fixed-maturity securities

$ 145,045,584

$ 12,636,222

$ (20,587 )

$ (111,947 )

$ 157,549,272

100.0 %

(1)
KICO placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership in the Federal Home Loan Bank of New York ~~(“FHLBNY”~~("FHLBNY") (see Note 7 to the condensed consolidated financial statements). The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHLBNY credit line. As of December 31, 2020, the estimated fair value of the eligible investments was approximately $11,391,000. KICO will retain all rights regarding all securities if pledged as collateral. As of December 31, 2020, there was no outstanding balance on the FHLBNY credit line.

61
Table of Contents
Equity Securities

The following table presents a breakdown of the cost and estimated fair value of, and gross gains and losses on, investments in equity securities as of ~~June~~September 30, 2021 and December 31, 2020:

June 30, 2021

September 30, 2021

Estimated

% of

Estimated

% of

Gross

Gross

Fair

Estimated

Gross

Gross

Fair

Estimated

Category

Cost

Gains

Losses

Value

Fair Value

Cost

Gains

Losses

Value

Fair Value

Equity Securities:

Preferred stocks

$ 18,344,078

$ 1,626,038

$ (87,248 )

$ 19,882,868

54.7 %

$ 21,934,910

$ 1,123,310

$ (157,431 )

$ 22,900,789

57.2 %
Common stocks and exchange traded mutual funds

14,335,646

2,120,909

(21,492 )

16,435,063

45.3 %
Common stocks and exchange

traded funds

15,610,331

1,620,343

(70,591 )

17,160,083

42.8 %
Total

$ 32,679,724

$ 3,746,947

$ (108,740 )

$ 36,317,931

100.0 %

$ 37,545,241

$ 2,743,653

$ (228,022 )

$ 40,060,872

100.0 %

62
~~Table of Contents~~

December 31, 2020

December 31, 2020

Estimated

% of

Estimated

% of

Gross

Gross

Fair

Estimated

Gross

Gross

Fair

Estimated

Category

Cost

Gains

Losses

Value

Fair Value

Cost

Gains

Losses

Value

Fair Value

Equity Securities:

Preferred stocks

$ 18,097,942

$ 853,277

$ (426,942 )

$ 18,524,277

53.8 %

$ 18,097,942

$ 853,277

$ (426,942 )

$ 18,524,277

53.8 %
Common stocks and exchange traded mutual funds

14,473,224

1,820,512

(404,700 )

15,889,036

46.2 %
Common stocks and exchange

traded funds

14,473,224

1,820,512

(404,700 )

15,889,036

46.2 %
Total

$ 32,571,166

$ 2,673,789

$ (831,642 )

$ 34,413,313

100.0 %

$ 32,571,166

$ 2,673,789

$ (831,642 )

$ 34,413,313

100.0 %

Other Investments

The following table presents a breakdown of the cost and estimated fair value of, and gross gains on, our other investments as of ~~June~~September 30, 2021 and December 31, 2020:

June 30, 2021

December 31, 2020

September 30, 2021

December 31, 2020

Gross

Estimated

Gross

Estimated

Gross

Estimated

Gross

Estimated

Category

Cost

Gains

Fair Value

Cost

Gains

Fair Value

Cost

Gains

Fair Value

Cost

Gains

Fair Value

Other Investments:

Hedge fund

$ 3,999,381

$ 2,876,584

$ 6,875,965

$ 1,999,381

$ 1,369,245

$ 3,368,626

$ 3,999,381

$ 3,379,730

$ 7,379,111

$ 1,999,381

$ 1,369,245

$ 3,368,626

Real estate limited partnership

107,092

-

107,092

150,000

-

150,000

-

-

-

150,000

-

150,000

Total

$ 4,106,473

$ 2,876,584

$ 6,983,057

$ 2,149,381

$ 1,369,245

$ 3,518,626

$ 3,999,381

$ 3,379,730

$ 7,379,111

$ 2,149,381

$ 1,369,245

$ 3,518,626

62
Table of Contents

Held-to-Maturity Securities

The following table presents a breakdown of the amortized cost and estimated fair value of, and gross unrealized gains and losses on, investments in held-to-maturity securities as of ~~June~~September 30, 2021 and December 31, 2020:

June 30, 2021

September 30, 2021

Cost or

Gross

Gross Unrealized Losses

Estimated

% of

Cost or

Gross

Gross Unrealized Losses

Estimated

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Estimated

Amortized

Unrealized

Less than 12

More than 12

Fair

Estimated

Category

Cost

Gains

Months

Months

Value

Fair Value

Cost

Gains

Months

Months

Value

Fair Value

U.S. Treasury securities

$ 729,618

$ 211,439

$ -

$ -

$ 941,057

9.0 %

$ 729,630

$ 210,466

$ -

$ -

$ 940,096

9.7 %

Political subdivisions of States, Territories and Possessions

998,336

36,789

-

-

1,035,125

9.9 %
Political subdivisions of States,

Territories and Possessions

998,296

29,744

-

-

1,028,040

10.6 %

Exchange traded debt

949,142

35,289

(1,684 )

-

982,747

9.4 %

304,111

-

(16,611 )

-

287,500

3.0 %

Corporate and other bonds Industrial and miscellaneous

7,145,703

358,265

(4,580 )

-

7,499,388

71.7 %
Corporate and other bonds

Industrial and miscellaneous

7,134,946

315,285

(6,363 )

-

7,443,868

76.7 %

Total

$ 9,822,799

$ 641,782

$ (6,264 )

$ -

$ 10,458,317

100.0 %

$ 9,166,983

$ 555,495

$ (22,974 )

$ -

$ 9,699,504

100.0 %

63
~~Table of Contents~~

December 31, 2020

December 31, 2020

Cost or

Gross

Gross Unrealized Losses

Estimated

% of

Cost or

Gross

Gross Unrealized Losses

Estimated

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Estimated

Amortized

Unrealized

Less than 12

More than 12

Fair

Estimated

Category

Cost

Gains

Months

Months

Value

Fair Value

Cost

Gains

Months

Months

Value

Fair Value

U.S. Treasury securities

$ 729,595

$ 319,714

$ -

$ -

$ 1,049,309

12.8 %

$ 729,595

$ 319,714

$ -

$ -

$ 1,049,309

12.8 %

Political subdivisions of States, Territories and Possessions

998,428

50,917

-

-

1,049,345

12.8 %
Political subdivisions of States,

Territories and Possessions

998,428

50,917

-

-

1,049,345

12.8 %

Corporate and other bonds Industrial and miscellaneous

5,640,792

455,378

-

-

6,096,170

74.4 %
Corporate and other bonds

Industrial and miscellaneous

5,640,792

455,378

-

-

6,096,170

74.4 %

Total

$ 7,368,815

$ 826,009

$ -

$ -

$ 8,194,824

100.0 %

$ 7,368,815

$ 826,009

$ -

$ -

$ 8,194,824

100.0 %

Held-to-maturity U.S. Treasury securities are held in trust pursuant to various states’ minimum fund requirements.

A summary of the amortized cost and fair value of our investments in held-to-maturity securities by contractual maturity as of ~~June~~September 30, 2021 and December 31, 2020 is shown below:

June 30, 2021

December 31, 2020

Amortized

Estimated

Amortized

Estimated

Remaining Time to Maturity

Cost

Fair Value

Cost

Fair Value

Less than one year

$ 899,352

$ 916,678

$ -

$ -

One to five years

1,699,763

1,822,853

2,598,193

2,777,936

Five to ten years

1,508,198

1,701,590

1,502,603

1,727,316

More than 10 years

5,715,486

6,017,196

3,268,019

3,689,572

Total

$ 9,822,799

$ 10,458,317

$ 7,368,815

$ 8,194,824

6463
Table of Contents

September 30, 2021

December 31, 2020

Amortized

Estimated

Amortized

Estimated

Remaining Time to Maturity

Cost

Fair Value

Cost

Fair Value

Less than one year

$ 1,394,102

$ 1,420,414

$ -

$ -

One to five years

1,205,500

1,301,973

2,598,193

2,777,936

Five to ten years

1,511,072

1,686,289

1,502,603

1,727,316

More than 10 years

5,056,309

5,290,828

3,268,019

3,689,572

Total

$ 9,166,983

$ 9,699,504

$ 7,368,815

$ 8,194,824

Credit Rating of Fixed-Maturity Securities

The table below summarizes the credit quality of our available-for-sale fixed-maturity securities as of ~~June~~September 30, 2021 and December 31, 2020 as rated by Standard & Poor’s (or, if unavailable from Standard & Poor’s, then Moody’s or Fitch):

June 30, 2021

December 31, 2020

September 30, 2021

December 31, 2020

Estimated

Percentage of

Estimated

Percentage of

Estimated

Percentage of

Estimated

Percentage of

Fair Market

Fair Market

Fair Market

Fair Market

Fair Market

Fair Market

Fair Market

Fair Market

Value

Value

Value

Value

Value

Value

Value

Value

Rating

U.S. Treasury securities

$ 2,020,780

1.5 %

$ 3,049,900

1.9 %

$ 2,006,880

1.3 %

$ 3,049,900

1.9 %

Corporate and municipal bonds

AAA

2,519,170

1.8 %

1,453,924

0.9 %

2,417,351

1.6 %

1,453,924

0.9 %
AA

5,233,677

3.8 %

3,572,164

2.3 %

10,258,737

6.7 %

3,572,164

2.3 %
A

21,332,628

15.5 %

23,989,619

15.2 %

23,227,866

15.2 %

23,989,619

15.2 %
BBB

84,036,791

61.0 %

95,814,824

60.9 %

73,042,960

47.7 %

95,814,824

60.9 %
Non rated

1,028,392

0.7 %

1,006,901

0.6 %

1,030,372

0.7 %

1,006,901

0.6 %
Total corporate and municipal bonds

114,150,658

82.8 %

125,837,432

79.9 %

109,977,286

71.9 %

125,837,432

79.9 %

Residential mortgage backed securities

AAA

1,997,000

1.4 %

5,467,075

3.5 %

2,000,580

1.3 %

5,467,075

3.5 %
AA

16,196,173

11.9 %

18,865,749

12.0 %

36,854,164

23.9 %

18,865,749

12.0 %
A

1,991,531

1.4 %

2,451,635

1.6 %

996,406

0.7 %

2,451,635

1.6 %
BBB

37,105

0.0 %

50,276

0.0 %

30,927

0.0 %

50,276

0.0 %
CCC

481,770

0.3 %

960,042

0.6 %

824,310

0.5 %

960,042

0.6 %
CC

58,874

0.0 %

62,029

0.0 %

-

0.0 %

62,029

0.0 %
C

-

0.0 %

15,161

0.0 %

-

0.0 %

15,161

0.0 %
D

62,876

0.0 %

119,144

0.1 %

58,117

0.0 %

119,144

0.1 %
Non rated

919,885

0.7 %

670,829

0.4 %

540,572

0.4 %

670,829

0.4 %
Total residential mortgage backed securities

21,745,214

15.7 %

28,661,940

18.2 %

41,305,076

26.8 %

28,661,940

18.2 %

Total

$ 137,916,652

100.0 %

$ 157,549,272

100.0 %

$ 153,289,242

100.0 %

$ 157,549,272

100.0 %

The table below summarizes the average yield by type of fixed-maturity security as of ~~June~~September 30, 2021 and December 31, 2020:

Category

June 30, 2021

December 31, 2020

U.S. Treasury securities and obligations of U.S. government corporations and agencies

3.58 %

2.59 %

Political subdivisions of States, Territories and Possessions

3.13 %

3.05 %

Corporate and other bonds Industrial and miscellaneous

3.59 %

3.52 %

Residential mortgage backed securities

0.82 %

1.18 %

Total

3.23 %

3.07 %

6564
Table of Contents
Category

September 30, 2021

December 31, 2020

U.S. Treasury securities and

obligations of U.S. government

corporations and agencies

3.60 %

2.59 %

Political subdivisions of States,

Territories and Possessions

2.99 %

3.05 %

Corporate and other bonds

Industrial and miscellaneous

3.58 %

3.52 %

Residential mortgage backed securities

2.18 %

1.18 %

Total

3.17 %

3.07 %

The table below lists the weighted average maturity and effective duration in years on our fixed-maturity securities as of ~~June~~September 30, 2021 and December 31, 2020:

June 30, 2021

December 31, 2020

September 30, 2021

December 31, 2020

Weighted average effective maturity

5.0

5.2

5.7

5.2

Weighted average final maturity

6.6

6.6

10.2

6.6

Effective duration

4.7

4.7

4.8

4.7

Fair Value Consideration

Fair value is the price that would be received to sell an asset or paid to transfer a liability in a transaction involving identical or comparable assets or liabilities between market participants (an “exit price”). The fair value hierarchy distinguishes between inputs based on market data from independent sources (“observable inputs”) and a reporting entity’s internal assumptions based upon the best information available when external market data is limited or unavailable (“unobservable inputs”). The fair value hierarchy prioritizes fair value measurements into three levels based on the nature of the inputs. Quoted prices in active markets for identical assets have the highest priority (“Level 1”), followed by observable inputs other than quoted prices including prices for similar but not identical assets or liabilities (“Level 2”), and unobservable inputs, including the reporting entity’s estimates of the assumption that market participants would use, having the lowest priority (“Level 3”). As of ~~June~~September 30, 2021 and December 31, 2020, 81% of the investment portfolio recorded at fair value was priced based upon quoted market prices.

The table below summarizes the gross unrealized losses of our fixed-maturity securities available-for-sale and equity securities by length of time the security has continuously been in an unrealized loss position as of ~~June~~September 30, 2021 and December 31, 2020:

June 30, 2021

Less than 12 months

12 months or more

Total

Estimated

No. of

Estimated

No. of

Estimated

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ -

$ -

-

$ -

$ -

-

$ -

$ -

Political subdivisions of States, Territories and Possessions

1,073,200

(32,208 )

1

-

-

-

1,073,200

(32,208 )

Corporate and other bonds industrial and miscellaneous

1,084,560

(16,838 )

1

-

-

-

1,084,560

(16,838 )

Residential mortgage and other asset backed securities

3,083,104

(2,560 )

3

3,237,151

(77,707 )

10

6,320,255

(80,267 )

Total fixed-maturity securities

$ 5,240,864

$ (51,606 )

5

$ 3,237,151

$ (77,707 )

10

$ 8,478,015

$ (129,313 )
65
Table of Contents

September 30, 2021

Less than 12 months

12 months or more

Total

Estimated

No. of

Estimated

No. of

Estimated

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

U.S. Treasury securities

and obligations of U.S.

government corporations

and agencies

$ -

$ -

-

$ -

$ -

-

$ -

$ -

Political subdivisions of

States, Territories and

Possessions

9,106,494

(89,844 )

6

-

-

-

9,106,494

(89,844 )

Corporate and other

bonds industrial and

miscellaneous

1,071,100

(27,577 )

1

-

-

-

1,071,100

(27,577 )

Residential mortgage and other

asset backed securities

27,039,698

(243,639 )

17

12,436

(858 )

1

27,052,134

(244,497 )

Total fixed-maturity

securities

$ 37,217,292

$ (361,060 )

24

$ 12,436

$ (858 )

1

$ 37,229,728

$ (361,918 )

66
Table of Contents

December 31, 2020

Less than 12 months

12 months or more

Total

Estimated

No. of

Estimated

No. of

Estimated

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

U.S. Treasury securities and obligations of U.S. government corporations and agencies

$ -

$ -

-

$ -

$ -

-

$ -

$ -

Political subdivisions of States, Territories and Possessions

-

-

-

-

-

-

-

-

Corporate and other bonds industrial and miscellaneous

1,006,901

(13,216 )

1

-

-

-

1,006,901

(13,216 )

Residential mortgage and other asset backed securities

6,137,522

(7,371 )

5

3,735,732

(111,947 )

10

9,873,254

(119,318 )

Total fixed-maturity securities

$ 7,144,423

$ (20,587 )

6

$ 3,735,732

$ (111,947 )

10

$ 10,880,155

$ (132,534 )

December 31, 2020

Less than 12 months

12 months or more

Total

Estimated

No. of

Estimated

No. of

Estimated

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

U.S. Treasury securities

and obligations of U.S.

government corporations

and agencies

$ -

$ -

-

$ -

$ -

-

$ -

$ -

Political subdivisions of

States, Territories and

Possessions

-

-

-

-

-

-

-

-

Corporate and other

bonds industrial and

miscellaneous

1,006,901

(13,216 )

1

-

-

-

1,006,901

(13,216 )

Residential mortgage and other

asset backed securities

6,137,522

(7,371 )

5

3,735,732

(111,947 )

10

9,873,254

(119,318 )

Total fixed-maturity

securities

$ 7,144,423

$ (20,587 )

6

$ 3,735,732

$ (111,947 )

10

$ 10,880,155

$ (132,534 )
67
Table of Contents

There were 1525 securities at ~~June~~September 30, 2021 that accounted for the gross unrealized loss of our fixed-maturity securities available-for-sale, none of which were deemed by us to be other than temporarily impaired. There were 16 securities at December 31, 2020 that accounted for the gross unrealized loss, none of which were deemed by us to be other than temporarily impaired. Significant factors influencing our determination that unrealized losses were temporary included the magnitude of the unrealized losses in relation to each security’s cost, the nature of the investment and management’s intent not to sell these securities and it being not more likely than not that we will be required to sell these investments before anticipated recovery of fair value to our cost basis.
67
~~Table of Contents~~

Liquidity and Capital Resources

Cash Flows

The primary sources of cash flow are from our insurance underwriting subsidiary, KICO, and include direct premiums written, ceding commissions from our quota share reinsurers, loss recovery payments from our reinsurers, investment income and proceeds from the sale or maturity of investments. Funds are used by KICO for ceded premium payments to reinsurers, which are paid on a net basis after subtracting losses paid on reinsured claims and reinsurance commissions. KICO also uses funds for loss payments and loss adjustment expenses on our net business, commissions to producers, salaries and other underwriting expenses as well as to purchase investments and fixed assets.

For the ~~six~~nine months ended ~~June~~September 30, 2021, the primary source of cash flow for our holding company was the dividends received from KICO, subject to statutory restrictions. For the ~~six~~nine months ended ~~June~~September 30, 2021, KICO paid dividends of ~~$2,000,000~~$3,500,000 to us.

KICO is a member of the Federal Home Loan Bank of New York (“FHLBNY”), which provides additional access to liquidity. Members have access to a variety of flexible, low cost funding through FHLBNY’s credit products, enabling members to customize advances. Advances are to be fully collateralized; eligible collateral to pledge to FHLBNY includes residential and commercial mortgage backed securities, along with U.S. Treasury and agency securities. ~~See Note 3~~KICO currently does not have any securities pledged to our condensed consolidated financial statements - Investments, for eligible collateral held in a designated custodian account available for future advances. Advances are limited to 5% of KICO’s net admitted assetsFHLBNY, as of the end of the previous quarter, which is March 31, 2021, and are due and payable within 90 days of borrowing. The maximum allowable advance as of June 30, 2021, based on the net admitted assets as of March 31, 2021, was approximately $12,480,000. Advances are limited to 85% of the amount of available collateral, which was approximately $9,211,000 as of June 30, 2021. Theresuch, there were no borrowings under this facility during the ~~six~~nine months ended ~~June~~September 30, ~~2021.~~2021 and 2020.

As of ~~June~~September 30, 2021, invested assets and cash in our holding company totaled approximately ~~$2,053,000.~~$2,341,000. If the aforementioned sources of cash flow currently available are insufficient to cover our holding company cash requirements, we will seek to obtain additional financing.

Our reconciliation of net income to net cash provided by operations is generally influenced by the collection of premiums in advance of paid losses, the timing of reinsurance, issuing company settlements and loss payments.

68
Table of Contents

Cash flow and liquidity are categorized into three sources: (1) operating activities; (2) investing activities; and (3) financing activities, which are shown in the following table:

Six Months Ended June 30,

2021

2020

Nine Months ended September 30,

2021

2020

Cash flows provided by (used in):

Operating activities

$ 14,364,315

$ (9,981,438 )

$ 29,079,787

$ (9,465,006 )
Investing activities

11,307,718

(226,785 )

(9,297,954 )

3,927,739

Financing activities

(2,076,028 )

(2,029,530 )

(3,137,487 )

(2,466,115 )
Net increase (decrease) in cash and cash equivalents

23,596,005

(12,237,753 )

16,644,346

(8,003,382 )
Cash and cash equivalents, beginning of period

19,463,742

32,391,485

19,463,742

32,391,485

Cash and cash equivalents, end of period

$ 43,059,747

$ 20,153,732

$ 36,108,088

$ 24,388,103

Net cash provided by operating activities was ~~$14,364,000~~$29,080,000 in ~~Six~~Nine Months 2021 as compared to ~~$9,981,000~~$9,465,000 used in operating activities in ~~Six~~Nine Months 2020. The ~~$24,345,000~~$38,545,000 increase in cash flows provided by operating activities in ~~Six~~Nine Months 2021 was primarily the result of an increase in cash arising from net fluctuations in assets and liabilities, partially offset by net ~~income~~loss (adjusted for non-cash items) of ~~$7,377,000.~~$18,247,000. The net fluctuations in assets and liabilities are related to operating activities of KICO as affected by growth or declines in its operations, payments on claims and other changes, which are described above.

Net cash used in investing activities was $9,298,000 in Nine Months 2021 compared to $3,928,000 provided by investing activities ~~was $11,307,000~~ in ~~Six Months 2021 compared to $227,000 used in investing activities in Six~~Nine Months 2020. The ~~$11,535,000~~$13,226,000 increase in net cash ~~provided by~~used in investing activities was the result of ~~an $5,812,000 decrease~~a $23,660,000 increase in the acquisition of invested assets, partially offset by ~~a $6,817,000~~an $11,119,000 increase in disposals of invested assets in ~~Six~~Nine Months 2021.

Net cash used in financing activities was ~~$2,076,000~~$3,137,000 in ~~Six~~Nine Months 2021 compared to ~~$2,030,000~~$2,466,000 used in ~~Six~~Nine Months 2020. The ~~$47,000~~$671,000 increase in net cash used in financing activities was attributable to a ~~$249,000 reduction in dividends paid offset by a $238,000~~$870,000 increase in purchases of treasury stock offset by a $256,000 reduction in ~~Six~~dividends paid in Nine Months 2021 compared to ~~Six~~Nine Months 2020.

Reinsurance

Effective December 15, 2019, we entered into a quota share reinsurance treaty for our personal lines business covering the period from December 15, 2019 through December 30, 2020 (“2019/2020 Treaty”). Effective December 31, 2020 the 2019/2020 Treaty expired on a cut off basis; this treaty was not renewed. In addition to the 2019/2020 Treaty, our personal lines quota share reinsurance treaty in effect for Three Months 2020 also included the run-off of the personal lines quota share treaty (“2018/2019 Treaty”) that expired on June 30, 2019. The run-off covered the period from July 1, 2019 through June 30, 2020 (“2019/2020 Run-off”). We entered into new excess of loss and catastrophe reinsurance treaties effective July 1, 2021. Effective October 18, 2021, we entered into a stub catastrophe reinsurance treaty covering the period from October 18, 2021 through December 31, 2021. The treaty provides reinsurance coverage for catastrophe losses of $5,000,000 in excess of $5,000,000. Losses from freeze are excluded from the treaty. Material terms for our reinsurance treaties in effect for the treaty years shown below are as follows:

69
Table of Contents

~~Treaty Year~~
~~December 15,~~ ~~2019~~
to
~~Line of Business~~
~~December 30,~~ ~~2020~~
~~Personal Lines:~~
~~Homeowners, dwelling fire and and canine legal liability~~
~~Quota share treaty:~~
~~Percent ceded~~
25 %

Treaty Year

July 1, 2021

December 31, 2020

July 1, 2020

December 15, 2019

to

to

to

to

Line of Business

June 30, 2022

June 30, 2021

December 30, 2020

June 30, 2020

Personal Lines:

Homeowners, dwelling fire and

and canine legal liability

Quota share treaty:

Risk retained on intial

$1,000,000 of losses (7)

$ 1,000,000

$ 1,000,000

$ 750,000

$ 750,000

Losses per occurrence subject

to quota share

reinsurance coverage

None (7)

None (7)

$ 1,000,000

$ 1,000,000

Expiration date

NA (7)

NA (7)

December 30, 2020

December 30, 2020

Excess of loss coverage and

facultative facility

coverage (1)

$ 8,000,000

$ 8,000,000

$ 8,000,000

$ 9,000,000

in excess of

in excess of

in excess of

in excess of

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

Total reinsurance coverage

per occurrence (7)

$ 8,000,000

$ 8,000,000

$ 8,250,000

$ 9,250,000

Losses per occurrence subject

to reinsurance coverage

$ 9,000,000

$ 9,000,000

$ 9,000,000

$ 10,000,000

Expiration date (7)

June 30, 2022

June 30, 2021

June 30, 2021

June 30, 2020

Catastrophe Reinsurance:

Initial loss subject to personal

lines quota share treaty

None (7)

None (7)

$ 7,500,000

$ 7,500,000

Risk retained per catastrophe

occurrence (2) (7)

$ 10,000,000

$ 10,000,000

$ 8,125,000

$ 5,625,000

Catastrophe loss coverage

in excess of

quota share coverage (3) (7)

$ 490,000,000

$ 475,000,000

$ 475,000,000

$ 602,500,000

Reinstatement premium

protection (4) (5) (6)

Yes

Yes

Yes

Yes

(1)
For personal lines, includes the addition of an automatic facultative facility allowing KICO to obtain homeowners single risk coverage up to $10,000,000 in total insured value, which covers direct losses from $3,500,000 to $10,000,000 through June 30, 2020. For the period July 1, 2020 through June 30, 2022, direct losses are covered up to $9,000,000.
(2)
Plus losses in excess of catastrophe coverage. For the period July 1, 2020 through December 30, 2020, there was no reinsurance coverage for the $2,500,000 gap between quota share limit of $7,500,000 and first $10,000,000 layer of catastrophe coverage (see note (7) below).
(3)
Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Duration of 168 consecutive hours for a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone.
70
Table of Contents

(4)
For the period July 1, 2019 through June 30, 2020, reinstatement premium protection for $292,500,000 of catastrophe coverage in excess of $7,500,000.
(5)
For the period July 1, 2020 through June 30, 2021, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.
70
~~Table of Contents~~
(6)
For the period July 1, 2021 through June 30, 2022, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.
(7)
The personal lines quota share (homeowners, dwelling fire and canine legal liability) expired on December 30, 2020; reinsurance coverage from December 31, 2020 through June 30, 2022 is only for excess of loss and catastrophe reinsurance.
(8)
Excludes freeze and freeze related claims.

Treaty Year

Treaty Year

July 1, 2021

July 1, 2020

July 1, 2019

July 1, 2021

July 1, 2020

July 1, 2019

to

to

to

to

to

to

Line of Business

June 30, 2022

June 30, 2021

June 30, 2020

June 30, 2022

June 30, 2021

June 30, 2020

Personal Lines:

Personal Umbrella

Quota share treaty:

Percent ceded - first $1,000,000 of coverage

90 %

90 %

90 %

90 %

90 %

90 %
Percent ceded - excess of $1,000,000 of coverage

95 %

95 %

100 %

95 %

95 %

100 %
Risk retained

$ 300,000

$ 300,000

$ 100,000

$ 300,000

$ 300,000

$ 100,000

Total reinsurance coverage per occurrence

$ 4,700,000

$ 4,700,000

$ 4,900,000

$ 4,700,000

$ 4,700,000

$ 4,900,000

Losses per occurrence subject to quota share reinsurance coverage

$ 5,000,000

$ 5,000,000

$ 5,000,000

$ 5,000,000

$ 5,000,000

$ 5,000,000

Expiration date

June 30, 2022

June 30, 2021

June 30, 2020

June 30, 2022

June 30, 2021

June 30, 2020

Commercial Lines (1):

General liability commercial policies

Quota share treaty

None

None

None

None

Risk retained

$ 750,000

$ 750,000

$ 750,000

$ 750,000

Excess of loss coverage above risk retained

$ 3,750,000

$ 3,750,000

$ 3,750,000

$ 3,750,000

in excess of

in excess of

in excess of

in excess of

$ 750,000

$ 750,000

$ 750,000

$ 750,000

Total reinsurance coverage per occurrence

$ 3,750,000

$ 3,750,000

$ 3,750,000

$ 3,750,000

Losses per occurrence subject to reinsurance coverage

$ 4,500,000

$ 4,500,000

$ 4,500,000

$ 4,500,000

Commercial Umbrella

Quota share treaty

None

None

None

None

(1)
Coverage on all commercial lines policies expired in September 2020; reinsurance coverage is based on treaties in effect on the date of loss.

Inflation

Premiums are established before we know the amount of losses and loss adjustment expenses or the extent to which inflation may affect such amounts. We attempt to anticipate the potential impact of inflation in establishing our reserves, especially as it relates to medical and hospital rates where historical inflation rates have exceeded the general level of inflation. Inflation in excess of the levels we have assumed could cause loss and loss adjustment expenses to be higher than we anticipated, which would require us to increase reserves and reduce earnings.

Fluctuations in rates of inflation also influence interest rates, which in turn impact the market value of our investment portfolio and yields on new investments. Operating expenses, including salaries and benefits, generally are impacted by inflation.

71
Table of Contents
Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.
71
~~Table of Contents~~

Outlook

The impacts of COVID-19 and related economic conditions on our results are highly uncertain and outside our control. The scope, duration and magnitude of the direct and indirect effects of COVID-19 are evolving rapidly and in ways that are difficult or impossible to anticipate. The impact of COVID-19 on our results for the period ended ~~June~~September 30, 2021 may not be indicative of its impact on our results for the remainder of 2021. For additional information on the risks posed by COVID-19, see “The impact of COVID-19 and related risks could materially affect our results of operations, financial position and/or liquidity” included in Part II, Item ~~1A-~~1A— “Risk Factors” in this Quarterly Report.

Our net premiums earned may be impacted by a number of factors. Net premiums earned are a function of net written premium volume. Net written premiums comprise both renewal business and new business and are recognized as earned premium over the term of the underlying policies. Net written premiums from both renewal and new business are impacted by competitive market conditions as well as general economic conditions. As a result of COVID-19, economic conditions in the United States rapidly deteriorated. The decreased levels of economic activity have negatively impacted, and may continue to negatively impact, premium volumes generated by new business. We began to experience this impact in March 2020 and it became more significant in the second and third quarters of 2020. We also expect this impact will further persist but to a lesser extent for the remainder of 2021, but the degree of the impact will depend on the extent and duration of the economic contraction and could be material. We have also made underwriting changes to emphasize profitability over growth and have culled out the type of risks that do not generate an acceptable level of return. This action has led, and may continue to lead, to a slowdown in premium growth, particularly in new business.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

This item is not applicable to smaller reporting companies.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We maintain a system of disclosure controls and procedures as defined in Rule 13a-15(e) under the Exchange Act that are designed to assure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. Based on this evaluation, our Chief Executive Officer and Principal Financial Officer have concluded that, as of ~~June~~September 30, 2021, our disclosure controls and procedures were: (i) effective in recording, processing, summarizing, and reporting information on a timely basis that we are required to disclose in the reports that we file or submit under the Exchange Act, and (ii) effective in ensuring that information that we are required to disclose in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

72
Table of Contents
As required by Exchange Act Rule 13a-15(b), as of the end of the period covered by this Quarterly Report, under the supervision and with the participation of our Chief Executive Officer and Principal Financial Officer, we evaluated the effectiveness of our disclosure controls and procedures. Based on this evaluation, our Chief Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures were effective as of ~~June~~September 30, 2021.
s of the date of this report, there have been no misstatements identified. nd the g that were assessed as a material weakness

Changes in Internal Control over Financial Reporting

There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during our most recently completed fiscal quarter that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitation on Effectiveness of Controls

Internal control over financial reporting is a process designed by, or under the supervision of, our Chief Executive Officer and Principal Financial Officer, and effected by the board of directors, management, and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP including those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets, (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP and that receipts and expenditures are being made only in accordance with authorizations of our management and directors, and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies and procedures may deteriorate.

7273
Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

None.

Item 1A. Risk Factors.

For a discussion of the Company’s potential risks and uncertainties, see Part I, Item ~~1A-~~1A— “Risk Factors” and Part II, Item 7-7— “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s 2020 Annual Report filed with the SEC, and Part I, Item ~~2-”~~2—“Management’s Discussion and Analysis of Financial Condition and Results of ~~Operations��~~Operations” herein, in each case as updated by the ~~Company’s~~Company's periodic filings with the SEC. There have been no material changes to the risk factors disclosed in Part I, Item 1A of the Company’s 2020 Annual Report.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

(a) None.

(b) Not applicable.

(c) The following table sets forth certain information with respect to purchases of common stock made by us during the quarter ended ~~June~~September 30, 2021:

Period

Total
Number of Shares Purchased(1)

Average
Price Paid
per Share

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(2)

Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs(2)

4/1/21 - 4/30/21

-

-

-

1,162,925

5/1/21 - 5/31/21

4,750

$ 8.08

4,750

1,158,175

6/1/21 - 6/30/21

115,800

$ 8.07

115,800

1,042,375

Total

120,550

$ 8.07

120,550

1,042,375

Period

Total
Number of Shares Purchased(1)

Average
Price Paid
per Share

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(2)

Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs(2)

7/1/21 – 7/31/21

19,190

$ 7.66

19,190

1,337,302

8/1/21 – 8/31/21

36,699

$ 7.00

36,699

1,298,617

9/1/21 – 9/30/21

32,440

$ 6.92

32,440

1,264,826

Total

88,329

$ 7.11

88,329

1,264,826

(1)
Purchases were made by us in open market transactions.
(2)
Up to $10,000,000 of common stock may be purchased pursuant to our repurchase plan announced on March 18, 2021; the maximum number of shares shown is based on the ~~June~~September 30, 2021 closing stock price.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

7374
Table of Contents

Item 6. Exhibits.

3(a)

Restated Certificate of Incorporation, as amended (incorporated by reference to Exhibit 3(a) to the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2014 filed on May 15, 2014).

3(b)

By-laws, as amended (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on November 9, 2009).

31(a)

Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31(b)

Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32+

Certification of Chief Executive Officer and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS

XBRL Instance Document

101.SCH

101.SCH XBRL Taxonomy Extension Schema.

101.CAL

101.CAL XBRL Taxonomy Extension Calculation Linkbase.

101.DEF

101.DEF XBRL Taxonomy Extension Definition Linkbase.

101.LAB

101.LAB XBRL Taxonomy Extension Label Linkbase.

101.PRE

101.PRE XBRL Taxonomy Extension Presentation Linkbase.

+

This exhibit will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act of 1933, as amended, or the Securities Act of 1934, as amended.

7475
Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

KINGSTONE COMPANIES, INC.
Dated: November 15, 2021 By: /s/ Barry B. Goldstein

~~Dated: August 16, 2021~~
~~By:~~
~~/s/~~ Barry B. Goldstein
Chief Executive Officer

Dated: November 15, 2021 By: /s/ Richard Swartz

~~Barry B. Goldstein~~
Richard Swartz
~~Chief Executive Officer~~
~~Dated: August 16, 2021~~
~~By:~~
~~/s/ Richard Swartz~~
~~Richard Swartz~~
Principal Financial Officer

7576

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders’ Equity (Unaudited)
Three months ended June 30, 2021 and 2020

														Accumulated
											Capital			Other
	Preferred Stock				Common Stock						in Excess			Comprehensive			Retained			Treasury Stock
	Shares		Amount		Shares			Amount			of Par			Income (Loss)			Earnings			Shares		Amount			Total
Balance, April 1, 2020		-	$	0		11,851,266		$	118,512		$	69,533,150		$	(626,601	)	$	10,792,934			1,069,873	$	(2,955,276	)		76,862,719
Stock-based compensation		-		0		-			0			454,937			0			0			-		0			454,937
Vesting of restricted stock awards		-		0		22,030			220			(220	)		0			0			-		0			0
Shares deducted from restricted stock
awards for payment of withholding taxes		-		0		(7,042	)		(70	)		(36,318	)		0			-			-		0			(36,388	)
Acquisition of treasury stock		-		0		-			0			0			0			0			126,236		(559,064	)		(559,064	)
Dividends		-		0		-			0			0			0			(427,440	)		-		0			(427,440	)
Net income		-		0		-			0			0			0			4,608,190			-		0			4,608,190
Change in unrealized gains on available-
for-sale securities, net of tax		-		0		-			0			0			8,718,524			0			-		0			8,718,524
Balance, June 30, 2020		-	$	0		11,866,254		$	118,662		$	69,951,549		$	8,091,923		$	14,973,684			1,196,109	$	(3,514,340	)	$	89,621,478

Condensed Consolidated Statements of Stockholders' Equity (Unaudited)																											Condensed Consolidated Statements of Stockholders' Equity (Unaudited)
Three months ended September 30, 2021 and 2020																											Three months ended September 30, 2021 and 2020
														Accumulated
											Capital			Other																											Accumulated
	Preferred Stock				Common Stock						in Excess			Comprehensive		Retained			Treasury Stock																			Capital			Other
	Shares		Amount		Shares			Amount			of Par			Income		Earnings			Shares		Amount			Total				Preferred Stock				Common Stock						in Excess			Comprehensive		Retained			Treasury Stock
Balance, April 1, 2021		-	$	0		11,935,321		$	119,353		$	71,116,917		$	6,548,178	$	15,190,031			1,262,527	$	(3,961,798	)	$	89,012,681
																												Shares		Amount		Shares			Amount			of Par			Income		Earnings			Shares		Amount			Total
Balance, July 1, 2020																													-	$	-		11,866,254		$	118,662		$	69,951,549		$	8,091,923	$	14,973,684			1,196,109	$	(3,514,340	)		89,621,478
Stock-based compensation		-		0		-			0			486,069			0		0			-		0			486,069				-		-		-			-			430,896			-		-			-		-			430,896
Vesting of restricted stock awards		-		0		13,201			132			(132	)		0		0			-		0			0				-		-		6,790			69			(69	)		-		-			-		0			0
Shares deducted from restricted stock
awards for payment of withholding taxes		-		0		(4,302	)		(43	)		(35,057	)		0		0			-		0			(35,100	)			-		0		(1,737	)		(18	)		(9,577	)		0		0			-		0			(9,595	)
Acquisition of treasury stock		-		0		-			0			0			0		0			120,550		(974,135	)		(974,135	)			-		0		-			0			0			0		0			-		0			0
Dividends		-		0		-			0			0			0		(427,055	)		-		0			(427,055	)			-		0		-			0			0			0		(426,990	)		-		0			(426,990	)
Net income		-		0		-			0			0			0		1,323,361			-		0			1,323,361
Net loss																													-		0		-			0			0			0		(1,227,856	)		-		0			(1,227,856	)
Change in unrealized gains on available-
for-sale securities, net of tax		-		0		-			0			0			578,825		0			-		0			578,825				-		0		-			0			0			925,492		0			-		0			925,492
Balance, June 30, 2021		-	$	0		11,944,220		$	119,442		$	71,567,797		$	7,127,003	$	16,086,337			1,383,077	$	(4,935,933	)	$	89,964,646
Balance, September 30, 2020																													-	$	0		11,871,307		$	118,713		$	70,372,799		$	9,017,415	$	13,318,838			1,196,109	$	(3,514,340	)	$	89,313,425

	June 30, 2021

					Gross Unrealized Losses
	Cost or Amortized		Gross Unrealized		Less than 12			More than 12			Estimated Fair		Net Unrealized
Category	Cost		Gains		Months			Months			Value		Gains

Fixed-Maturity Securities:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	2,008,936	$	11,844	$	0		$	0		$	2,020,780	$	11,844

Political subdivisions of States, Territories and Possessions		8,587,648		275,691		(32,208	)		0			8,831,131		243,483

Corporate and other bonds Industrial and miscellaneous		97,021,903		8,314,462		(16,838	)		0			105,319,527		8,297,624

Residential mortgage and other asset backed securities (1)		21,279,363		546,118		(2,560	)		(77,707	)		21,745,214		465,851
Total	$	128,897,850	$	9,148,115	$	(51,606	)	$	(77,707	)	$	137,916,652	$	9,018,802

	September 30, 2021

	Cost or		Gross		Gross Unrealized Losses						Estimated		Net
	Amortized		Unrealized		Less than 12			More than 12			Fair		Unrealized
Category	Cost		Gains		Months			Months			Value		Gains

Fixed-Maturity Securities:
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$	2,002,935	$	3,945	$	0		$	0		$	2,006,880	$	3,945

Political subdivisions of States,
Territories and Possessions		14,384,428		259,721		(89,844	)		0			14,554,305		169,877

Corporate and other bonds
Industrial and miscellaneous		88,059,505		7,391,053		(27,577	)		0			95,422,981		7,363,476

Residential mortgage and other
asset backed securities		40,988,538		561,035		(243,639	)		(858	)		41,305,076		316,538
Total	$	145,435,406	$	8,215,754	$	(361,060	)	$	(858	)	$	153,289,242	$	7,853,836

	December 31, 2020

					Gross Unrealized Losses
	Cost or Amortized		Gross Unrealized		Less than 12			More than 12			Estimated Fair		Net Unrealized
Category	Cost		Gains		Months			Months			Value		Gains

Fixed-Maturity Securities:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	3,020,710	$	29,190	$	0		$	0		$	3,049,900	$	29,190

Political subdivisions of States, Territories and Possessions		5,287,561		355,541		0			0		$	5,643,102		355,541

Corporate and other bonds Industrial and miscellaneous		108,573,422		11,634,123		(13,216	)		0		$	120,194,329		11,620,907

Residential mortgage and other asset backed securities (1)		28,163,891		617,368		(7,371	)		(111,947	)	$	28,661,941		498,050
Total	$	145,045,584	$	12,636,222	$	(20,587	)	$	(111,947	)	$	157,549,272	$	12,503,688

	Three months ended					Six months ended					Three months ended				Nine months ended
	June 30,					June 30,					September 30,				September 30,
	2021			2020		2021			2020		2021		2020		2021		2020

Income:
Fixed-maturity securities	$	1,459,342		$	1,394,284	$	2,950,469		$	2,841,771	$	1,288,277	$	1,264,633	$	4,238,746	$	4,106,404
Equity securities		351,100			243,344		708,411			496,868		436,833		290,834		1,145,244		787,702
Cash and cash equivalents		634			43,936		1,558			88,159		9,636		1,834		11,194		89,993
Other investments		(42,908	)		0		(42,908	)		0		42,908		0		0
Total		1,768,168			1,681,564		3,617,530			3,426,798		1,777,654		1,557,301		5,395,184		4,984,099
Expenses:
Investment expenses		90,093			69,558		156,259			148,948		101,058		63,215		257,317		212,163
Net investment income	$	1,678,075		$	1,612,006	$	3,461,271		$	3,277,850	$	1,676,596	$	1,494,086	$	5,137,867	$	4,771,936

	June 30, 2021
	Less than 12 months							12 months or more							Total
	Estimated					No. of		Estimated					No. of		Estimated
	Fair		Unrealized			Positions		Fair		Unrealized			Positions		Fair		Unrealized
Category	Value		Losses			Held		Value		Losses			Held		Value		Losses

Fixed-Maturity Securities:
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	0	$	0			0	$	0	$	0			0	$	0	$	0

Political subdivisions of States, Territories and Possessions		1,073,200		(32,208	)		1		0		0			0		1,073,200		(32,208	)

Corporate and other bonds industrial and miscellaneous		1,084,560		(16,838	)		1		0		0			0		1,084,560		(16,838	)

Residential mortgage and other asset backed securities		3,083,104		(2,560	)		3		3,237,151		(77,707	)		10		6,320,255		(80,267	)

Total fixed-maturity securities	$	5,240,864	$	(51,606	)		5	$	3,237,151	$	(77,707	)		10	$	8,478,015	$	(129,313	)

	June 30, 2021								September 30, 2021
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total

Fixed-maturity securities available-for-sale
U.S. Treasury securities and obligations of U.S. government corporations and agencies	$	2,020,780	$	0	$	0	$	2,020,780
U.S. Treasury securities
and obligations of U.S.
government corporations
and agencies									$	2,006,880	$	0	$	0	$	2,006,880

Political subdivisions of States, Territories and Possessions		0		8,831,131		0		8,831,131
Political subdivisions of
States, Territories and
Possessions										0		14,554,305		0		14,554,305

Corporate and other bonds industrial and miscellaneous		103,280,669		2,038,858		-		105,319,527
Corporate and other
bonds industrial and
miscellaneous										94,403,401		1,019,580		0		95,422,981

Residential mortgage backed securities		0		21,745,214		0		21,745,214		0		41,305,076		0		41,305,076
Total fixed maturities		105,301,449		32,615,203		0		137,916,652		96,410,281		56,878,961		0		153,289,242
Equity securities		36,317,931		0		0		36,317,931		40,060,872		0		0		40,060,872
Total investments	$	141,619,380	$	32,615,203	$	0	$	174,234,583	$	136,471,153	$	56,878,961	$	0	$	193,350,114

Category	June 30, 2021		December 31, 2020		September 30, 2021		December 31, 2020

Other Investments:
Hedge fund	$	6,875,965	$	3,368,626	$	7,379,111	$	3,368,626

Real estate limited partnership		107,092		150,000		0		150,000
Total	$	6,983,057	$	3,518,626	$	7,379,111	$	3,518,626

	Direct			Assumed		Ceded			Net				Direct			Assumed		Ceded			Net

Six months ended June 30, 2021
Nine months ended September 30, 2021												Nine months ended September 30, 2021
Premiums written	$	82,744,761		$	0	$	(14,630,872	)	$	68,113,889			$	131,609,930		$	0	$	(21,854,398	)	$	109,755,532
Change in unearned premiums		1,936,706			0		(24,951	)		1,911,755				(2,911,439	)		0		(15,198	)		(2,926,637	)
Premiums earned	$	84,681,467		$	0	$	(14,655,823	)	$	70,025,644			$	128,698,491		$	0	$	(21,869,596	)	$	106,828,895

Six months ended June 30, 2020
Nine months ended September 30, 2020
Premiums written	$	79,347,406		$	0	$	(28,066,253	)	$	51,281,153			$	125,089,571		$	0	$	(43,813,468	)	$	81,276,103
Change in unearned premiums		5,376,958			0		(3,079,805	)		2,297,153				2,215,602			0		(2,392,318	)		(176,716	)
Premiums earned	$	84,724,364		$	0	$	(31,146,058	)	$	53,578,306			$	127,305,173		$	0	$	(46,205,786	)	$	81,099,387

Three months ended June 30, 2021
Three months ended September 30, 2021
Premiums written	$	44,615,644		$	0	$	(7,301,365	)	$	37,314,279			$	48,865,169		$	0	$	(7,223,526	)	$	41,641,643
Change in unearned premiums		(1,852,772	)		0		(25,081	)		(1,877,853	)			(4,848,145	)		0		9,753			(4,838,392	)
Premiums earned	$	42,762,872		$	0	$	(7,326,446	)	$	35,436,426			$	44,017,024		$	0	$	(7,213,773	)	$	36,803,251

Three months ended June 30, 2020
Three months ended September 30, 2020
Premiums written	$	42,650,477		$	0	$	(14,559,998	)	$	28,090,479			$	45,742,165		$	0	$	(15,747,215	)	$	29,994,950
Change in unearned premiums		(527,742	)		0		(925,881	)		(1,453,623	)			(3,161,356	)		0		687,487			(2,473,869	)
Premiums earned	$	42,122,735		$	0	$	(15,485,879	)	$	26,636,856			$	42,580,809		$	0	$	(15,059,728	)	$	27,521,081

All Lines of Business
*(in thousands, except reported claims data)*
																					As of
	Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance																				June 30, 2021
Accident	For the Years Ended December 31,																		Six months ended				Cumulative Number of Reported Claims
Year	2012		2013		2014		2015		2016		2017		2018		2019		2020		June 30, 2021		IBNR		by Accident Year
	(Unaudited 2012 - 2020)																		(Unaudited)

2012	$	9,539	$	9,344	$	10,278	$	10,382	$	10,582	$	10,790	$	10,791	$	11,015	$	10,885	$	10,880	$	14		4,704	(1)
2013				10,728		9,745		9,424		9,621		10,061		10,089		10,607		10,495		10,512		4		1,564
2014						14,193		14,260		14,218		14,564		15,023		16,381		16,428		16,404		160		2,138
2015								22,340		21,994		22,148		22,491		23,386		23,291		23,459		132		2,558
2016										26,062		24,941		24,789		27,887		27,966		27,549		488		2,879
2017												31,605		32,169		35,304		36,160		36,213		496		3,393
2018														54,455		56,351		58,441		58,935		1,503		4,218
2019																75,092		72,368		72,322		7,872		4,460
2020																		63,083		62,835		7,510		5,809
2021																				41,012		12,085		1,646
																	Total		$	360,121
(1) Reported claims for accident year 2012 includes 3,406 claims from Superstorm Sandy.

All Lines of Business
*(in thousands)*

	Cumulative Paid Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance
	For the Years Ended December 31,
Accident Year	2012		2013		2014		2015		2016		2017		2018		2019		2020		Six months ended June 30, 2021
	(Unaudited 2012 - 2020)																		(Unaudited)

2012	$	3,950	$	5,770	$	7,127	$	8,196	$	9,187	$	10,236	$	10,323	$	10,428	$	10,451	$	10,540
2013				3,405		5,303		6,633		7,591		8,407		9,056		9,717		10,016		10,136
2014						5,710		9,429		10,738		11,770		13,819		14,901		15,491		15,509
2015								12,295		16,181		18,266		19,984		21,067		22,104		22,229
2016										15,364		19,001		21,106		23,974		25,234		25,599
2017												16,704		24,820		28,693		31,393		32,036
2018														32,383		44,516		50,553		51,311
2019																40,933		54,897		57,396
2020																		39,045		48,313
2021																				18,475
																	Total		$	291,545


Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented	$	68,576
All outstanding liabilities before 2011, net of reinsurance		110
Liabilities for loss and allocated loss adjustment expenses, net of reinsurance	$	68,686

	Cumulative Paid Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance
	For the Years Ended December 31,																		Nine months ended September
Accident Year	2012		2013		2014		2015		2016		2017		2018		2019		2020		30, 2021
	(Unaudited 2012 - 2020)																		(Unaudited)

2012	$	3,950	$	5,770	$	7,127	$	8,196	$	9,187	$	10,236	$	10,323	$	10,428	$	10,451	$	10,544
2013				3,405		5,303		6,633		7,591		8,407		9,056		9,717		10,016		10,140
2014						5,710		9,429		10,738		11,770		13,819		14,901		15,491		15,706
2015								12,295		16,181		18,266		19,984		21,067		22,104		22,285
2016										15,364		19,001		21,106		23,974		25,234		25,639
2017												16,704		24,820		28,693		31,393		32,161
2018														32,383		44,516		50,553		51,676
2019																40,933		54,897		57,594
2020																		39,045		49,945
2021																				33,309
																	Total		$	308,999

Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented	$	85,065
All outstanding liabilities before 2011, net of reinsurance		110
Liabilities for loss and allocated loss adjustment expenses, net of reinsurance	$	85,175

	Treaty Year
	December 15, 2019
	to
Line of Business	December 30, 2020

Personal Lines:
Homeowners, dwelling fire and
and canine legal liability
Quota share treaty:
Percent ceded		25	%

	Treaty Year
	July 1, 2021		December 31, 2020		July 1, 2020		December 15, 2019
	to		to		to		to
Line of Business	June 30, 2022		June 30, 2021		December 30, 2020		June 30, 2020

Personal Lines:
Homeowners, dwelling fire and
and canine legal liability
Quota share treaty:
Risk retained on intial
$1,000,000 of losses (7)	$	1,000,000	$	1,000,000	$	750,000	$	750,000
Losses per occurrence subject
to quota share
reinsurance coverage	None (7)		None (7)		$	1,000,000	$	1,000,000
Expiration date	NA (7)		NA (7)		December 30, 2020		December 30, 2020
Excess of loss coverage and
facultative facility
coverage (1)	$	8,000,000	$	8,000,000	$	8,000,000	$	9,000,000
	in excess of		in excess of		in excess of		in excess of
	$	1,000,000	$	1,000,000	$	1,000,000	$	1,000,000
Total reinsurance coverage
per occurrence (7)	$	8,000,000	$	8,000,000	$	8,250,000	$	9,250,000
Losses per occurrence subject
to reinsurance coverage	$	9,000,000	$	9,000,000	$	9,000,000	$	10,000,000
Expiration date (7)	June 30, 2022		June 30, 2021		June 30, 2021		June 30, 2020

Catastrophe Reinsurance:
Initial loss subject to personal
lines quota share treaty	None (7)		None (7)		$	7,500,000	$	7,500,000
Risk retained per catastrophe
occurrence (2) (7)	$	10,000,000	$	10,000,000	$	8,125,000	$	5,625,000
Catastrophe loss coverage
in excess of
quota share coverage (3) (7)	$	490,000,000	$	475,000,000	$	475,000,000	$	602,500,000
Catastrophe stub coverage for the period from
October 18, 2021 through December 31, 2021 (8)	$	5,000,000	NA		NA		NA
	in excess of
	$	5,000,000
Reinstatement premium
protection (4) (5) (6)	Yes		Yes		Yes		Yes

	Treaty Year
	July 1, 2021		December 31, 2020		July 1, 2020		December 15, 2019
	to		to		to		to
Line of Business	June 30, 2022		June 30, 2021		December 30, 2020		June 30, 2020

Personal Lines:
Homeowners, dwelling fire and
and canine legal liability
Quota share treaty:
Risk retained on intial
$1,000,000 of losses (7)	$	1,000,000	$	1,000,000	$	750,000	$	750,000
Losses per occurrence subject
to quota share
reinsurance coverage	None (7)		None (7)		$	1,000,000	$	1,000,000
Expiration date	NA (7)		NA (7)		December 30, 2020		December 30, 2020
Excess of loss coverage and
facultative facility
coverage (1)	$	8,000,000	$	8,000,000	$	8,000,000	$	9,000,000
	in excess of		in excess of		in excess of		in excess of
	$	1,000,000	$	1,000,000	$	1,000,000	$	1,000,000
Total reinsurance coverage
per occurrence (7)	$	8,000,000	$	8,000,000	$	8,250,000	$	9,250,000
Losses per occurrence subject
to reinsurance coverage	$	9,000,000	$	9,000,000	$	9,000,000	$	10,000,000
Expiration date (7)	June 30, 2022		June 30, 2021		June 30, 2021		June 30, 2020

Catastrophe Reinsurance:
Initial loss subject to personal
lines quota share treaty	None (7)		None (7)		$	7,500,000	$	7,500,000
Risk retained per catastrophe
occurrence (2) (7)	$	10,000,000	$	10,000,000	$	8,125,000	$	5,625,000
Catastrophe loss coverage
in excess of
quota share coverage (3) (7)	$	490,000,000	$	475,000,000	$	475,000,000	$	602,500,000
Reinstatement premium
protection (4) (5) (6)	Yes		Yes		Yes		Yes

(1)	For personal lines, includes the addition of an automatic facultative facility allowing KICO to obtain homeowners single risk coverage up to $10,000,000 in total insured value, which covers direct losses from $3,500,000 to $10,000,000 through June 30, 2020. For the period July 1, 2020 through June 30, 2022, direct losses are covered up to $9,000,000.

(2)	Plus losses in excess of catastrophe coverage. For the period July 1, 2020 through December 30, 2020, there was no reinsurance coverage for the $2,500,000 gap between quota share limit of $7,500,000 and first $10,000,000 layer of catastrophe coverage (see note (7) below).

(3)	Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Duration of 168 consecutive hours for a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone.

(4)	For the period July 1, 2019 through June 30, 2020, reinstatement premium protection for $292,500,000 of catastrophe coverage in excess of $7,500,000.

(5)	For the period July 1, 2020 through June 30, 2021, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.

(6)	For the period July 1, 2021 through June 30, 2022, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.

(7)	The personal lines quota share (homeowners, dwelling fire and canine legal liability) expired on December 30, 2020; reinsurance coverage from December 31, 2020 through June 30, 2022 is only for excess of loss and catastrophe reinsurance.

(8)	Excludes freeze and freeze related claims.

	~~Six~~Nine months ended
	~~June~~Septemebr 30,
	2021		2020

Dividend Yield		n/a		3.14	%
Volatility		n/a		37.69	%
Risk-Free Interest Rate		n/a		1.40	%
Expected Life		n/a		2.75	%

Stock Options	Number of Shares			Weighted Average Exercise Price per Share		Weighted Average Remaining Contractual Term		Aggregate Intrinsic Value

Outstanding at January 1, 2021		119,966		$	8.26		3.55	$	0

Granted		-		$	-		-	$	-
Exercised		-		$	-		-	$	-
Expired		(12,000	)	$	7.85		-	$	-

Outstanding at June 30, 2021		107,966		$	8.31		3.43	$	0

Vested and Exercisable at June 30, 2021		27,500		$	8.64		2.94	$	0

Stock Options	Number of Shares			Weighted Average Exercise Price per Share		Weighted Average Remaining Contractual Term		Aggregate Intrinsic Value

Outstanding at January 1, 2021		119,966		$	8.26		3.55	$	0

Granted		0		$	0		-	$	-
Exercised		-		$	-		-	$	-
Expired		(12,000	)	$	7.85		-	$	-

Outstanding at September 30, 2021		107,966		$	8.31		3.18	$	-

Vested and Exercisable at September 30, 2021		40,000		$	8.67		2.79	$	-

Restricted Stock Awards	Shares			Weighted Average Grant Date Fair Value per Share		Aggregate Fair Value

Balance at January 1, 2021		370,964		$	9.96	$	3,990,999

Granted		321,335		$	6.95	$	2,233,366
Vested		(99,123	)	$	9.24	$	(916,198	)
Forfeited		(7,133	)	$	-	$	0

Balance at June 30, 2021		586,043		$	8.92	$	5,308,167

Restricted Stock Awards	Shares			Weighted Average Grant Date Fair Value per Share		Aggregate Fair Value

Balance at January 1, 2021		370,964		$	9.96	$	3,990,999

Granted		321,335		$	6.95	$	2,233,366
Vested		(104,870	)	$	9.60	$	(1,006,771	)
Forfeited		(14,745	)	$	0	$	-

Balance at September 30, 2021		572,684		$	8.70	$	5,217,594


Type of NOL	June 30, 2021			December 31, 2020			Expiration

Federal only, current year (A)	$	0		$	1,200,056
NOL carried back		0			(1,200,056	)
Federal only, current year	$	0		$	0		None

State only (B)		1,993,964			1,815,546		December 31, 2040
Valuation allowance		(1,993,964	)		(1,815,546	)
State only, net of valuation allowance		0			0

Total deferred tax asset from net operating loss carryovers	$	0		$	0

(A)	On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act was signed into law, allowing for a five year carryback of 2020 and 2019 NOLs. The Company elected on its 2019 federal income tax return to carry back the 2019 NOL to tax years 2014 and 2015. The Company ~~will elect~~elected on its 2020 federal income tax return to carry back the 2020 NOL to tax year 2015. The corporate tax rate in 2014 and 2015 was 34%, compared to the corporate tax rate of 21% in 2020 and 2019.

(B)	Kingstone generates operating losses for state purposes and has prior year NOLs available. The state NOL as of ~~June~~September 30, 2021 and December 31, 2020 was approximately ~~$30,676,000~~$31,531,000 and $27,931,000, respectively. KICO, the Company’s insurance underwriting subsidiary, is not subject to state income taxes. KICO’s state tax obligations are paid through a gross premiums tax, which is included in the consolidated statements of operations and comprehensive loss within other underwriting expenses. Kingstone has recorded a valuation allowance due to the uncertainty of generating enough state taxable income to utilize 100% of the available state NOLs over their remaining lives, which expire between 2027 and 2041.

(2)	Deferred tax liability -– Investment in KICO

	Three months ended			Six months ended
Lease cost	June 30, 2021			June 30, 2021
Operating leases	$	58,988		$	117,977
Short-term leases		0			0
Total lease cost (1)	$	58,988		$	117,977

Other information on operating leases
Cash payments included in the measurement of lease
liability reported in operating cash flows	$	66,531		$	131,510
Discount rate		5.50	%		5.50	%
Remaining lease term in years	6.25 years			6.25 years

For the Year Ending December 31,	Total
For the Year
Ending
December 31,			Total
Remainder of 2021	$	133,061	$	66,531
2022		273,831		273,831
2023		283,415		283,415
2024		140,739		140,739
2025		94,799		94,799
Thereafter		98,117		98,117
Total undiscounted lease payments		1,023,962		957,432
Less: present value adjustment		152,191		104,438
Operating lease liability	$	871,771	$	852,994

	Six months ended June 30,												Nine months ended September 30,
($ in thousands)	2021			2020			Change			Percent			2021			2020			Change			Percent
Revenues
Direct written premiums	$	82,745		$	79,347		$	3,398			4.3	%	$	131,610		$	125,090		$	6,520			5.2	%
Assumed written premiums		-			-			-		na		%		-			-			-		na		%
		82,745			79,347			3,398			4.3	%		131,610			125,090			6,520			5.2	%
Ceded written premiums
Ceded to quota share treaties		236			15,600			(15,364	)		(98.5	)%		374			24,562			(24,188	)		(98.5	)%
Ceded to excess of loss treaties		1,059			947			112			11.8	%		2,057			1,482			575			38.8	%
Ceded to catastrophe treaties		13,336			11,519			1,817			15.8	%		19,423			17,770			1,653			9.3	%
Total ceded written premiums		14,631			28,066			(13,435	)		(47.9	)%		21,854			43,814			(21,960	)		(50.1	)%

Net written premiums		68,114			51,281			16,833			32.8	%		109,756			81,276			28,480			35.0	%

Change in unearned premiums
Direct and assumed		1,937			5,377			(3,440	)		(64.0	)%		(2,911	)		2,216			(5,127	)		na
Ceded to quota share treaties		(25	)		(3,080	)		3,055			99.2	%		(15	)		(2,392	)		2,377			99.4	%
Change in net unearned premiums		1,912			2,297			(385	)		(16.8	)%		(2,926	)		(176	)		(2,750	)		(1,562.5	)%

Premiums earned
Direct and assumed		84,681			84,724			(43	)		(0.1	)%		128,698			127,305			1,393			1.1	%
Ceded to reinsurance treaties		(14,655	)		(31,146	)		16,491			52.9	%		(21,869	)		(46,206	)		24,337			52.7	%
Net premiums earned		70,026			53,578			16,448			30.7	%		106,829			81,099			25,730			31.7	%

Ceding commission revenue		45			7,311			(7,266	)		(99.4	)%		37			10,760			(10,723	)		(99.7	)%
Net investment income		3,461			3,278			183			5.6	%		5,138			4,772			366			7.7	%
Net gains (losses) on investments		5,276			(3,746	)		9,022			na	%		5,480			(1,639	)		7,119		na		%
Other income		296			522			(226	)		(43.3	)%		577			773			(196	)		(25.4	)%
Total revenues		79,104			60,943			18,161			29.8	%		118,062			95,765			22,296			23.3	%
Expenses
Loss and loss adjustment expenses
Direct and assumed:
Loss and loss adjustment expenses excluding the effect of catastrophes		44,096			37,081			7,015			18.9	%		67,739			52,737			15,002			28.4	%
Losses from catastrophes (1)		106			2,338			(2,232	)		(95.5	)%		12,541			20,407			(7,866	)		(38.5	)%
Total direct and assumed loss and loss adjustment expenses		44,202			39,419			4,783			12.1	%		80,280			73,144			7,136			9.8	%

Ceded loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes		882			9,592			(8,710	)		(90.8	)%		860			13,794			(12,934	)		(93.8	)%
Losses from catastrophes (1)		-			628			(628	)		(100.0	)%		360			10,033			(9,673	)		(96.4	)%
Total ceded loss and loss adjustment expenses		882			10,220			(9,338	)		(91.4	)%		1,220			23,827			(22,607	)		(94.9	)%

Net loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes		43,214			27,489			15,725			57.2	%		66,879			38,943			27,936			71.7	%
Losses from catastrophes (1)		106			1,710			(1,604	)		(93.8	)%		12,181			10,374			1,807			17.4	%
Net loss and loss adjustment expenses		43,320			29,199			14,121			48.4	%		79,060			49,317			29,743			60.3	%

Commission expense		16,509			15,616			893			5.7	%		24,711			23,653			1,058			4.5	%
Other underwriting expenses		13,160			13,087			73			0.6	%		19,723			19,434			289			1.5	%
Other operating expenses		2,286			2,326			(40	)		(1.7	)%		3,141			3,364			(223	)		(6.6	)%
Depreciation and amortization		1,660			1,360			300			22.1	%		2,480			2,070			410			19.8	%
Interest expense		913			913			-		-		%		1,370			1,370			-		-		%
Total expenses		77,849			62,503			15,347			24.6	%		130,485			99,209			31,277			31.5	%

Income (loss) before taxes		1,256			(1,560	)		2,816			na	%
Income tax expense (benefit)		244			(724	)		968			na	%
Net income (loss)	$	1,012		$	(836	)	$	1,848			na	%
Loss before taxes														(12,423	)		(3,443	)		(8,980	)		(260.8	)%
Income tax benefit														(2,817	)		(1,379	)		(1,438	)		(104.3	)%
Net loss													$	(9,606	)	$	(2,064	)	$	(7,542	)		(365.4	)%